LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $84 - 5,727 - 95.46%
Level 2:	5000 - $50 - 4,728 - 94.56%
Level 3:	2000 - $28 - 1,924 - 96.20%
Level 4:	4000 - $18 - 3,877 - 96.93%
Luxury :	1000 - $167 - 785 - 78.45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1,467 - 73.37%
Farm Level 2:	1000 - $12 - 734 - 73.43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,041 - 94.67%
Average Income per Game	$1,118,021
Year to Date Revenue	$44,720,844
Farm
Home Games Left	0
Average Attendance - %	2,202 - 73.39%
Average Income per Game	$55,476
Year to Date Revenue	$2,219,053
Expense
Pro Players Total Salaries	$40,450,000
Farm Players Total Salaries	$1,573,500
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,574,750
Farm Year To Date Expenses	$1,898,145
Pro Salary Cap To Date	$41,807,587
Farm Salary Cap To Date	$1,588,454
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$200,735
Pro Estimated Expenses	$200,735
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,462
Farm Estimated Expenses	$0
Estimated Season Expenses	$200,735
Estimated Season Salary Cap	$42,005,871
Estimate Under Maximum Salary Cap of $79,785,497	$37,779,626
Estimate Over Minimum Salary Cap of $23,000,000	$19,005,871
Current Bank Account	$36,285,497
Projected Bank Account	$36,084,762

Pro Players Salaries
Marc Staal	$4,700,000 (4)
-Salary Remaining :	$23,039
Corey Perry	$4,500,000 (4)
-Salary Remaining :	$22,059
Jack Johnson	$4,250,000 (3)
-Salary Remaining :	$20,833
Jay Bouwmeester	$3,200,000 (3)
-Salary Remaining :	$15,686
Bryan Little	$3,000,000 (4)
-Salary Remaining :	$14,706
Andrei Kostitsyn	$2,400,000 (2)
-Salary Remaining :	$11,765
Shane O'Brien	$2,200,000 (2)
-Salary Remaining :	$10,784
Johnny Boychuk	$1,950,000 (2)
-Salary Remaining :	$9,559
Andrew Ladd	$1,500,000 (2)
-Salary Remaining :	$7,353
Pernell Karl Subban	$1,500,000 (1)
-Salary Remaining :	$7,353
Mikkel Boedker	$1,500,000 (3)
-Salary Remaining :	$7,353
Paul Stastny	$1,400,000 (2)
-Salary Remaining :	$6,863
Semyon Varlamov	$1,400,000 (2)
-Salary Remaining :	$6,863
Ryan Smyth	$1,250,000 (2)
-Salary Remaining :	$6,127
Dan Ellis	$1,150,000 (2)
-Salary Remaining :	$5,637
Alexander Radulov	$950,000 (3)
-Salary Remaining :	$4,657
Chuck Kobasew	$950,000 (2)
-Salary Remaining :	$4,657
Brandon Yip	$900,000 (3)
-Salary Remaining :	$4,412
David Krejci	$900,000 (1)
-Salary Remaining :	$4,412
Peter Mueller	$850,000 (1)
-Salary Remaining :	$4,167
Total Pro Players	20
Salary Commitment
Year 9 : $40,450,000
Year 10 : $39,550,000
Year 11 : $25,150,000
Year 12 : $14,200,000
Salary Average Commitment
Year 9 : $37,250,000
Year 10 : $34,600,000
Year 11 : $22,350,000
Year 12 : $12,200,000
Salary Cap with 1 Way Contract
Year 9 : $40,450,000
Year 10 : $37,200,000
Year 11 : $23,000,000
Year 12 : $12,200,000

Farm Players Salaries
Kyle Turris	$80,000 (1)
Salary Remaining :	$0
Matt Lashoff	$80,000 (1)
Salary Remaining :	$0
Steven Kampfer	$75,000 (1)
Salary Remaining :	$0
Zach Boychuk	$75,000 (2)
Salary Remaining :	$0
Jared Boll	$72,500 (1)
Salary Remaining :	$0
Ville Leino	$70,000 (1)
Salary Remaining :	$0
Derek Dorsett	$70,000 (1)
Salary Remaining :	$0
Mark Mancari	$70,000 (1)
Salary Remaining :	$0
Richard Bachman	$65,000 (1)
Salary Remaining :	$0
Kyle Quincey	$65,000 (2)
Salary Remaining :	$0
Vojtech Polak	$60,000 (2)
Salary Remaining :	$0
Mattias Ekholm	$60,000 (4)
Salary Remaining :	$0
Patrick Bordeleau	$51,000 (2)
Salary Remaining :	$0
William Karlsson	$50,000 (2)
Salary Remaining :	$0
Dmitrij Jaskin	$50,000 (2)
Salary Remaining :	$0
Vincent Trocheck	$50,000 (2)
Salary Remaining :	$0
Daniel Carr	$50,000 (2)
Salary Remaining :	$0
Jarred Tinordi (Out of Payroll)	$50,000 (1)
Salary Remaining :	$0
Xavier Ouellet	$50,000 (2)
Salary Remaining :	$0
Tom Sestito	$50,000 (1)
Salary Remaining :	$0
Ryan Murphy	$50,000 (2)
Salary Remaining :	$0
Brad Thiessen	$50,000 (1)
Salary Remaining :	$0
John Lammers	$35,000 (1)
Salary Remaining :	$0
Jonathan Marchessault	$35,000 (1)
Salary Remaining :	$0
Joel Edmundson	$30,000 (2)
Salary Remaining :	$0
Nick Cousins	$30,000 (2)
Salary Remaining :	$0
Josh Archibald	$25,000 (2)
Salary Remaining :	$0
Evan Brophey	$25,000 (1)
Salary Remaining :	$0
Jonathan Racine	$25,000 (2)
Salary Remaining :	$0
John Ramage	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 9 : $1,573,500
Year 10 : $836,000
Year 11 : $80,000
Year 12 : $90,000
Salary Average Commitment
Year 9 : $1,448,500
Year 10 : $711,000
Year 11 : $60,000
Year 12 : $60,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $93 - 4,561 - 76.01%
Level 2:	5000 - $58 - 3,727 - 74.54%
Level 3:	2000 - $37 - 1,417 - 70.87%
Level 4:	4000 - $26 - 2,770 - 69.25%
Luxury :	1000 - $173 - 760 - 76.05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,496 - 74.79%
Farm Level 2:	1000 - $20 - 736 - 73.61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,235 - 73.53%
Average Income per Game	$1,030,789
Year to Date Revenue	$41,231,552
Farm
Home Games Left	0
Average Attendance - %	2,232 - 74.40%
Average Income per Game	$78,283
Year to Date Revenue	$3,131,310
Expense
Pro Players Total Salaries	$42,440,000
Farm Players Total Salaries	$2,061,000
Coaches Total Salaries	$1,290,000
Luxury Taxe Total	$2,797,410
Pro Year To Date Expenses	$42,445,890
Farm Year To Date Expenses	$1,949,791
Pro Salary Cap To Date	$41,450,816
Farm Salary Cap To Date	$1,659,759
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$212,941
Pro Estimated Expenses	$212,941
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,874
Farm Estimated Expenses	$0
Estimated Season Expenses	$212,941
Estimated Season Salary Cap	$41,658,855
Estimate Under Maximum Salary Cap of $53,436,230	$11,777,375
Estimate Over Minimum Salary Cap of $23,000,000	$18,658,855
Current Bank Account	$9,936,230
Projected Bank Account	$9,723,289

Pro Players Salaries
Joni Pitkanen	$4,000,000 (2)
-Salary Remaining :	$19,608
Ian White	$3,990,000 (2)
-Salary Remaining :	$19,559
Jason Pominville	$3,500,000 (2)
-Salary Remaining :	$17,157
Patrick Kane	$3,500,000 (2)
-Salary Remaining :	$17,157
Jonathan Toews	$3,250,000 (4)
-Salary Remaining :	$15,931
Jimmy Howard	$3,100,000 (1)
-Salary Remaining :	$15,196
Dave Tanabe	$2,500,000 (2)
-Salary Remaining :	$12,255
Denis Grebeshkov	$2,400,000 (1)
-Salary Remaining :	$11,765
Ryan O'Byrne	$2,000,000 (1)
-Salary Remaining :	$9,804
Kurt Sauer	$2,000,000 (3)
-Salary Remaining :	$9,804
Derick Brassard	$2,000,000 (1)
-Salary Remaining :	$9,804
Antoine Roussel	$1,500,000 (3)
-Salary Remaining :	$7,353
Tomas Fleischmann	$1,500,000 (3)
-Salary Remaining :	$7,353
Ryan Hollweg	$1,500,000 (1)
-Salary Remaining :	$7,353
Chad Larose	$1,300,000 (1)
-Salary Remaining :	$6,373
Peter Regin	$1,150,000 (3)
-Salary Remaining :	$5,637
Oleg Saprykin	$1,100,000 (2)
-Salary Remaining :	$5,392
Al Montoya	$800,000 (1)
-Salary Remaining :	$3,922
Carson Mcmillan	$700,000 (2)
-Salary Remaining :	$3,431
Kyle Brodziak	$650,000 (3)
-Salary Remaining :	$3,186
Total Pro Players	20
Salary Commitment
Year 9 : $42,440,000
Year 10 : $30,340,000
Year 11 : $11,050,000
Year 12 : $4,000,000
Salary Average Commitment
Year 9 : $38,140,000
Year 10 : $28,240,000
Year 11 : $9,550,000
Year 12 : $3,250,000
Salary Cap with 1 Way Contract
Year 9 : $42,440,000
Year 10 : $29,340,000
Year 11 : $10,050,000
Year 12 : $3,250,000

Farm Players Salaries
Brian Sutherby	$600,000 (1)
Salary Remaining :	$0
Brett Lebda	$90,000 (1)
Salary Remaining :	$0
Mike Smith	$90,000 (1)
Salary Remaining :	$0
Tyler Kennedy	$80,000 (1)
Salary Remaining :	$0
Mason Raymond	$75,000 (2)
Salary Remaining :	$0
Erik Haula	$75,000 (3)
Salary Remaining :	$0
Luke Witkowski	$60,000 (2)
Salary Remaining :	$0
Carl Hagelin	$60,000 (3)
Salary Remaining :	$0
Roman Josi	$60,000 (3)
Salary Remaining :	$0
Spencer Machacek	$60,000 (2)
Salary Remaining :	$0
Jerry D'Amigo	$55,000 (4)
Salary Remaining :	$0
Juraj Mikus	$55,000 (1)
Salary Remaining :	$0
Tim Kennedy	$55,000 (2)
Salary Remaining :	$0
Tyler Pitlick	$50,000 (1)
Salary Remaining :	$0
Artemi Panarin	$50,000 (2)
Salary Remaining :	$0
Craig Cunningham	$50,000 (1)
Salary Remaining :	$0
Teemu Pulkkinen	$50,000 (1)
Salary Remaining :	$0
Rhett Rakhshani	$50,000 (1)
Salary Remaining :	$0
Dalton Prout	$50,000 (1)
Salary Remaining :	$0
Martin Jones	$50,000 (1)
Salary Remaining :	$0
Anton Khudobin	$50,000 (1)
Salary Remaining :	$0
Kevin Marshall	$40,000 (2)
Salary Remaining :	$0
Sam Carrick	$35,000 (1)
Salary Remaining :	$0
Justin Florek	$35,000 (1)
Salary Remaining :	$0
Trevor Van Riemsdyk	$35,000 (1)
Salary Remaining :	$0
Nick Mattson	$26,000 (1)
Salary Remaining :	$0
Brendan Ranford	$25,000 (1)
Salary Remaining :	$0
Brody Sutter	$25,000 (2)
Salary Remaining :	$0
Garret Sparks	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 9 : $2,061,000
Year 10 : $720,000
Year 11 : $310,000
Year 12 : $70,000
Salary Average Commitment
Year 9 : $1,896,000
Year 10 : $630,000
Year 11 : $240,000
Year 12 : $55,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ohio State Arena
Level 1:	6000 - $90 - 4,559 - 75.98%
Level 2:	5000 - $55 - 3,805 - 76.10%
Level 3:	2000 - $30 - 1,919 - 95.94%
Level 4:	4000 - $20 - 3,787 - 94.67%
Luxury :	1000 - $185 - 721 - 72.10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,470 - 73.50%
Farm Level 2:	1000 - $15 - 722 - 72.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,791 - 82.17%
Average Income per Game	$1,019,212
Year to Date Revenue	$40,768,472
Farm
Home Games Left	0
Average Attendance - %	2,192 - 73.07%
Average Income per Game	$65,395
Year to Date Revenue	$2,615,799
Expense
Pro Players Total Salaries	$42,520,000
Farm Players Total Salaries	$1,322,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$299,145
Pro Year To Date Expenses	$43,633,012
Farm Year To Date Expenses	$1,940,199
Pro Salary Cap To Date	$40,939,389
Farm Salary Cap To Date	$1,332,215
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$220,686
Pro Estimated Expenses	$220,686
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,710
Farm Estimated Expenses	$0
Estimated Season Expenses	$220,686
Estimated Season Salary Cap	$41,147,820
Estimate Under Maximum Salary Cap of $48,383,355	$7,235,535
Estimate Over Minimum Salary Cap of $23,000,000	$18,147,820
Current Bank Account	$4,883,355
Projected Bank Account	$4,662,669

Pro Players Salaries
Pavel Datsyuk	$5,000,000 (2)
-Salary Remaining :	$24,510
Martin Havlat	$4,500,000 (3)
-Salary Remaining :	$22,059
Rick DiPietro	$4,000,000 (2)
-Salary Remaining :	$19,608
David Booth	$3,000,000 (3)
-Salary Remaining :	$14,706
Kevin Bieksa	$2,800,000 (1)
-Salary Remaining :	$13,725
Patric Hornqvist	$2,400,000 (2)
-Salary Remaining :	$11,765
Marcus Nilson	$2,250,000 (2)
-Salary Remaining :	$11,029
François Beauchemin	$2,200,000 (1)
-Salary Remaining :	$10,784
Mike York	$2,000,000 (3)
-Salary Remaining :	$9,804
Jan Bulis	$2,000,000 (2)
-Salary Remaining :	$9,804
Cory Emmerton	$2,000,000 (3)
-Salary Remaining :	$9,804
Mike Lundin	$1,950,000 (2)
-Salary Remaining :	$9,559
Branislav Mezei	$1,700,000 (1)
-Salary Remaining :	$8,333
Jeff Taffe (Out of Payroll)	$1,100,000 (2)
-Salary Remaining :	$5,392
Jason Ward	$1,000,000 (1)
-Salary Remaining :	$4,902
Andreas Nodl	$995,000 (2)
-Salary Remaining :	$4,877
Tomas Kurka	$950,000 (1)
-Salary Remaining :	$4,657
Dave Steckel	$900,000 (2)
-Salary Remaining :	$4,412
A.J Thelen	$875,000 (1)
-Salary Remaining :	$4,289
Tyler Sloan	$500,000 (1)
-Salary Remaining :	$2,451
Brooks Orpik	$500,000 (1)
-Salary Remaining :	$2,451
Niklas Backstrom	$500,000 (1)
-Salary Remaining :	$2,451
Mike Commodore	$500,000 (2)
-Salary Remaining :	$2,451
Total Pro Players	23
Salary Commitment
Year 9 : $43,620,000
Year 10 : $30,595,000
Year 11 : $12,000,000
Year 12 : $0
Salary Average Commitment
Year 9 : $42,470,000
Year 10 : $34,245,000
Year 11 : $11,500,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $43,620,000
Year 10 : $32,595,000
Year 11 : $11,500,000
Year 12 : $0

Farm Players Salaries
Marek Schwarz	$97,500 (2)
Salary Remaining :	$0
Zenon Konopka	$92,500 (3)
Salary Remaining :	$0
Mathieu Perreault	$90,000 (3)
Salary Remaining :	$0
Fedor Fedorov	$80,000 (2)
Salary Remaining :	$0
Andrew Gordon	$70,000 (3)
Salary Remaining :	$0
Jason Missiaen	$70,000 (2)
Salary Remaining :	$0
Matt Calvert	$65,000 (1)
Salary Remaining :	$0
Lauri Tukonen	$60,000 (1)
Salary Remaining :	$0
Christian Hanson	$60,000 (1)
Salary Remaining :	$0
Ryan Wilson	$60,000 (1)
Salary Remaining :	$0
Jordie Benn	$55,000 (1)
Salary Remaining :	$0
Mike Funk	$50,000 (1)
Salary Remaining :	$0
Barry Tallackson	$50,000 (1)
Salary Remaining :	$0
Scott Glennie	$50,000 (1)
Salary Remaining :	$0
Timothy Kunes	$50,000 (1)
Salary Remaining :	$0
Mattias Weinhandl	$50,000 (1)
Salary Remaining :	$0
Leland Irving	$47,500 (1)
Salary Remaining :	$0
Melker Karlsson	$35,000 (1)
Salary Remaining :	$0
Austin Watson	$35,000 (1)
Salary Remaining :	$0
Zach Budish	$35,000 (1)
Salary Remaining :	$0
Anthony Bitetto	$35,000 (1)
Salary Remaining :	$0
Jared Knight	$35,000 (1)
Salary Remaining :	$0
Robbie Russo	$25,000 (2)
Salary Remaining :	$0
Stephen Johns	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 9 : $1,322,500
Year 10 : $527,500
Year 11 : $257,500
Year 12 : $0
Salary Average Commitment
Year 9 : $1,277,500
Year 10 : $525,000
Year 11 : $252,500
Year 12 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotttrade center
Level 1:	6000 - $84 - 5,759 - 95.98%
Level 2:	5000 - $52 - 4,752 - 95.03%
Level 3:	2000 - $30 - 1,927 - 96.37%
Level 4:	4000 - $19 - 3,887 - 97.18%
Luxury :	1000 - $169 - 779 - 77.90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,508 - 75.40%
Farm Level 2:	1000 - $15 - 750 - 75.01%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,104 - 95.02%
Average Income per Game	$1,143,265
Year to Date Revenue	$45,730,594
Farm
Home Games Left	0
Average Attendance - %	2,258 - 75.27%
Average Income per Game	$67,231
Year to Date Revenue	$2,689,225
Expense
Pro Players Total Salaries	$40,110,000
Farm Players Total Salaries	$1,574,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,938,597
Farm Year To Date Expenses	$1,980,746
Pro Salary Cap To Date	$40,141,268
Farm Salary Cap To Date	$1,580,717
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$205,441
Pro Estimated Expenses	$205,441
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,972
Farm Estimated Expenses	$0
Estimated Season Expenses	$205,441
Estimated Season Salary Cap	$40,331,758
Estimate Under Maximum Salary Cap of $81,430,420	$41,098,662
Estimate Over Minimum Salary Cap of $23,000,000	$17,331,758
Current Bank Account	$37,930,420
Projected Bank Account	$37,724,979

Pro Players Salaries
Nik Antropov	$5,000,000 (1)
-Salary Remaining :	$24,510
Alex Pietrangelo	$4,200,000 (2)
-Salary Remaining :	$20,588
Tuukka Rask	$4,000,000 (3)
-Salary Remaining :	$19,608
Joe Pavelski	$3,500,000 (3)
-Salary Remaining :	$17,157
Travis Zajac	$3,000,000 (2)
-Salary Remaining :	$14,706
Nicklas Backstrom	$2,100,000 (2)
-Salary Remaining :	$10,294
Christian Ehrhoff	$1,750,000 (1)
-Salary Remaining :	$8,578
Bryce Lampman	$1,700,000 (1)
-Salary Remaining :	$8,333
David Perron	$1,500,000 (1)
-Salary Remaining :	$7,353
Drew Stafford	$1,500,000 (1)
-Salary Remaining :	$7,353
Tomas Kopecky	$1,500,000 (1)
-Salary Remaining :	$7,353
Taylor Pyatt	$1,400,000 (1)
-Salary Remaining :	$6,863
Drew Fata	$1,400,000 (2)
-Salary Remaining :	$6,863
Jake Gardiner (Out of Payroll)	$1,250,000 (2)
-Salary Remaining :	$6,127
Sergei Shirokov	$1,250,000 (1)
-Salary Remaining :	$6,127
Paul Kariya	$1,100,000 (1)
-Salary Remaining :	$5,392
Cody Franson	$860,000 (2)
-Salary Remaining :	$4,216
Kevin Porter	$850,000 (1)
-Salary Remaining :	$4,167
Taylor Hall	$750,000 (1)
-Salary Remaining :	$3,676
Antti Miettinen	$500,000 (1)
-Salary Remaining :	$2,451
Jeff Deslauriers	$500,000 (2)
-Salary Remaining :	$2,451
Joe Corvo	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	22
Salary Commitment
Year 9 : $40,110,000
Year 10 : $23,065,000
Year 11 : $8,000,000
Year 12 : $0
Salary Average Commitment
Year 9 : $40,910,000
Year 10 : $20,210,000
Year 11 : $7,500,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $40,110,000
Year 10 : $20,810,000
Year 11 : $7,500,000
Year 12 : $0

Farm Players Salaries
Corey Crawford	$95,000 (2)
Salary Remaining :	$0
Linus Omark	$95,000 (1)
Salary Remaining :	$0
Brock Trotter	$85,000 (1)
Salary Remaining :	$0
D.J King	$80,000 (1)
Salary Remaining :	$0
Nick Leddy	$80,000 (4)
Salary Remaining :	$0
Lars Eller	$77,500 (2)
Salary Remaining :	$0
Jonathan Blum	$77,500 (2)
Salary Remaining :	$0
Stephane Da Costa	$75,000 (2)
Salary Remaining :	$0
Danny DeKeiser	$75,000 (3)
Salary Remaining :	$0
Jason Zucker	$75,000 (1)
Salary Remaining :	$0
Slava Voynov	$67,000 (2)
Salary Remaining :	$0
Yann Sauvé	$60,000 (2)
Salary Remaining :	$0
Kris Russell	$60,000 (1)
Salary Remaining :	$0
Drew Shore	$55,000 (2)
Salary Remaining :	$0
Martin Houle	$50,000 (1)
Salary Remaining :	$0
Ryan Strome	$50,000 (2)
Salary Remaining :	$0
Garnet Hathaway	$50,000 (2)
Salary Remaining :	$0
James Wisniewski (Out of Payroll)	$50,000 (1)
Salary Remaining :	$0
Jason Akeson	$50,000 (1)
Salary Remaining :	$0
Michal Jordan	$50,000 (1)
Salary Remaining :	$0
Ty Rattie	$50,000 (2)
Salary Remaining :	$0
Andy Andreoff	$50,000 (2)
Salary Remaining :	$0
Philip Varone	$47,500 (2)
Salary Remaining :	$0
Jack Campbell	$35,000 (1)
Salary Remaining :	$0
Teemu Hartikainen	$30,000 (1)
Salary Remaining :	$0
Sergey Kalinin	$30,000 (2)
Salary Remaining :	$0
Tyler Randell	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 9 : $1,624,500
Year 10 : $1,069,500
Year 11 : $195,000
Year 12 : $110,000
Salary Average Commitment
Year 9 : $1,432,000
Year 10 : $934,500
Year 11 : $155,000
Year 12 : $80,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $99 - 4,346 - 72.44%
Level 2:	5000 - $59 - 3,676 - 73.52%
Level 3:	2000 - $29 - 1,941 - 97.06%
Level 4:	4000 - $19 - 3,921 - 98.02%
Luxury :	1000 - $189 - 713 - 71.33%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,490 - 74.51%
Farm Level 2:	1000 - $15 - 741 - 74.05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,598 - 81.10%
Average Income per Game	$1,049,688
Year to Date Revenue	$41,987,512
Farm
Home Games Left	0
Average Attendance - %	2,231 - 74.36%
Average Income per Game	$66,425
Year to Date Revenue	$2,657,015
Expense
Pro Players Total Salaries	$41,800,000
Farm Players Total Salaries	$1,950,000
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$40,266,947
Farm Year To Date Expenses	$1,814,372
Pro Salary Cap To Date	$39,567,194
Farm Salary Cap To Date	$1,355,398
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$207,353
Pro Estimated Expenses	$207,353
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,121
Farm Estimated Expenses	$0
Estimated Season Expenses	$207,353
Estimated Season Salary Cap	$39,772,096
Estimate Under Maximum Salary Cap of $73,426,115	$33,654,019
Estimate Over Minimum Salary Cap of $23,000,000	$16,772,096
Current Bank Account	$29,926,115
Projected Bank Account	$29,718,762

Pro Players Salaries
Henrik Sedin	$6,250,000 (3)
-Salary Remaining :	$30,637
Wojtek Wolski	$4,500,000 (1)
-Salary Remaining :	$22,059
Daniel Sedin	$3,800,000 (3)
-Salary Remaining :	$18,627
Roberto Luongo	$3,000,000 (2)
-Salary Remaining :	$14,706
Karri Ramo	$3,000,000 (1)
-Salary Remaining :	$14,706
Andrew Alberts	$2,750,000 (2)
-Salary Remaining :	$13,480
Jason Demers	$2,000,000 (1)
-Salary Remaining :	$9,804
Dave Bolland	$1,500,000 (1)
-Salary Remaining :	$7,353
Chris Kelly	$1,500,000 (4)
-Salary Remaining :	$7,353
Viktor Stalberg	$1,250,000 (1)
-Salary Remaining :	$6,127
Mark Stuart	$1,100,000 (1)
-Salary Remaining :	$5,392
Victor Oreskovich	$1,100,000 (1)
-Salary Remaining :	$5,392
Daymond Langkow	$1,000,000 (1)
-Salary Remaining :	$4,902
Maxim Kondratiev	$1,000,000 (1)
-Salary Remaining :	$4,902
Nate Prosser	$1,000,000 (1)
-Salary Remaining :	$4,902
Curtis Glencross	$950,000 (1)
-Salary Remaining :	$4,657
Matt Cooke	$900,000 (1)
-Salary Remaining :	$4,412
Jonathan Sigalet	$900,000 (3)
-Salary Remaining :	$4,412
Kris Chucko	$850,000 (2)
-Salary Remaining :	$4,167
Matt Hendricks	$800,000 (1)
-Salary Remaining :	$3,922
Mike Weber	$750,000 (1)
-Salary Remaining :	$3,676
Dainius Zubrus	$750,000 (1)
-Salary Remaining :	$3,676
Erik Condra	$650,000 (1)
-Salary Remaining :	$3,186
Adam Pineault	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	24
Salary Commitment
Year 9 : $41,800,000
Year 10 : $19,350,000
Year 11 : $12,950,000
Year 12 : $3,000,000
Salary Average Commitment
Year 9 : $40,250,000
Year 10 : $18,500,000
Year 11 : $12,150,000
Year 12 : $1,500,000
Salary Cap with 1 Way Contract
Year 9 : $41,800,000
Year 10 : $19,050,000
Year 11 : $12,450,000
Year 12 : $1,500,000

Farm Players Salaries
Justin Falk	$750,000 (1)
Salary Remaining :	$0
Kevin Poulin	$90,000 (2)
Salary Remaining :	$0
Tanner Glass	$85,000 (1)
Salary Remaining :	$0
Ryan Malone	$70,000 (1)
Salary Remaining :	$0
Petteri Nokelainen	$70,000 (1)
Salary Remaining :	$0
Casey Cizikas	$65,000 (1)
Salary Remaining :	$0
Mike Sauer	$65,000 (1)
Salary Remaining :	$0
Simon Despres	$60,000 (1)
Salary Remaining :	$0
Frazer Mclaren	$60,000 (2)
Salary Remaining :	$0
Adam McQuaid	$55,000 (1)
Salary Remaining :	$0
Michael Ferland	$50,000 (1)
Salary Remaining :	$0
Mike Blunden	$50,000 (1)
Salary Remaining :	$0
Boone Jenner	$50,000 (2)
Salary Remaining :	$0
Luke Adam	$50,000 (1)
Salary Remaining :	$0
Brandon McMillan	$50,000 (1)
Salary Remaining :	$0
Alex Petrovic	$50,000 (1)
Salary Remaining :	$0
Niklas Svedberg	$50,000 (1)
Salary Remaining :	$0
Louis Domingue	$50,000 (1)
Salary Remaining :	$0
Radek Smolenak	$40,000 (1)
Salary Remaining :	$0
Quinton Howden	$35,000 (1)
Salary Remaining :	$0
Miikka Salomaki	$30,000 (2)
Salary Remaining :	$0
Dylan DeMelo	$25,000 (2)
Salary Remaining :	$0
Matt Mackenzie	$25,000 (1)
Salary Remaining :	$0
Philippe Paradis	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 9 : $1,950,000
Year 10 : $320,000
Year 11 : $0
Year 12 : $0
Salary Average Commitment
Year 9 : $1,710,000
Year 10 : $240,000
Year 11 : $0
Year 12 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $86 - 5,218 - 86.97%
Level 2:	5000 - $50 - 4,721 - 94.42%
Level 3:	2000 - $31 - 1,876 - 93.81%
Level 4:	4000 - $22 - 3,364 - 84.10%
Luxury :	1000 - $165 - 805 - 80.53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,465 - 73.24%
Farm Level 2:	1000 - $15 - 739 - 73.92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,985 - 88.81%
Average Income per Game	$1,092,362
Year to Date Revenue	$43,694,492
Farm
Home Games Left	0
Average Attendance - %	2,204 - 73.47%
Average Income per Game	$65,474
Year to Date Revenue	$2,618,972
Expense
Pro Players Total Salaries	$30,213,000
Farm Players Total Salaries	$1,465,600
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$1,165,230
Pro Year To Date Expenses	$37,043,011
Farm Year To Date Expenses	$2,418,415
Pro Salary Cap To Date	$35,740,402
Farm Salary Cap To Date	$1,606,155
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$154,230
Pro Estimated Expenses	$154,230
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,442
Farm Estimated Expenses	$0
Estimated Season Expenses	$154,230
Estimated Season Salary Cap	$35,888,505
Estimate Under Maximum Salary Cap of $61,592,157	$25,703,652
Estimate Over Minimum Salary Cap of $23,000,000	$12,888,505
Current Bank Account	$18,092,157
Projected Bank Account	$17,937,927

Pro Players Salaries
Patrick Sharp	$3,900,000 (3)
-Salary Remaining :	$19,118
Stephane Robidas	$3,000,000 (1)
-Salary Remaining :	$14,706
Martin Hanzal	$2,200,000 (3)
-Salary Remaining :	$10,784
Dennis Wideman	$2,100,000 (2)
-Salary Remaining :	$10,294
Matt Carle	$2,000,000 (1)
-Salary Remaining :	$9,804
Tomas Plekanec	$1,600,000 (1)
-Salary Remaining :	$7,843
Jonathan Bernier	$1,500,000 (2)
-Salary Remaining :	$7,353
Jonas Hoglund	$1,250,000 (1)
-Salary Remaining :	$6,127
Dustin Boyd	$1,250,000 (3)
-Salary Remaining :	$6,127
Greg Stewart	$1,200,000 (1)
-Salary Remaining :	$5,882
Devin Setoguchi	$1,150,000 (3)
-Salary Remaining :	$5,637
Wade Redden	$1,100,000 (2)
-Salary Remaining :	$5,392
Ladislav Smid	$1,000,000 (2)
-Salary Remaining :	$4,902
Jay McKee	$1,000,000 (1)
-Salary Remaining :	$4,902
Tobias Stephan	$988,000 (1)
-Salary Remaining :	$4,843
Torey Krug	$900,000 (4)
-Salary Remaining :	$4,412
Andrei Loktionov	$825,000 (3)
-Salary Remaining :	$4,044
Jon Merrill	$750,000 (1)
-Salary Remaining :	$3,676
Jiri Tlusty	$700,000 (2)
-Salary Remaining :	$3,431
Brett Maclean	$700,000 (2)
-Salary Remaining :	$3,431
Evgeny Dadonov	$600,000 (2)
-Salary Remaining :	$2,941
Tobias Rieder	$500,000 (2)
-Salary Remaining :	$2,451
Total Pro Players	22
Salary Commitment
Year 9 : $30,213,000
Year 10 : $21,150,000
Year 11 : $12,600,000
Year 12 : $2,000,000
Salary Average Commitment
Year 9 : $26,688,000
Year 10 : $17,000,000
Year 11 : $9,700,000
Year 12 : $900,000
Salary Cap with 1 Way Contract
Year 9 : $30,213,000
Year 10 : $18,425,000
Year 11 : $10,225,000
Year 12 : $900,000

Farm Players Salaries
Keith Yandle	$90,000 (2)
Salary Remaining :	$0
Stu Bickel	$80,000 (2)
Salary Remaining :	$0
Cody Eakin	$80,000 (3)
Salary Remaining :	$0
Nick Spaling	$72,500 (2)
Salary Remaining :	$0
James Sheppard	$70,000 (1)
Salary Remaining :	$0
Allen York	$70,000 (3)
Salary Remaining :	$0
Joni Ortio	$66,600 (3)
Salary Remaining :	$0
Danny Kristo	$62,500 (2)
Salary Remaining :	$0
Peter Holland	$60,000 (1)
Salary Remaining :	$0
Jordan Caron	$60,000 (4)
Salary Remaining :	$0
Matt Pettinger	$60,000 (1)
Salary Remaining :	$0
David Kolomatis	$57,500 (1)
Salary Remaining :	$0
Corey Trivino	$55,000 (3)
Salary Remaining :	$0
Philip Larsen	$54,000 (2)
Salary Remaining :	$0
Jiri Sekac	$50,000 (1)
Salary Remaining :	$0
Brandon Burlon	$50,000 (3)
Salary Remaining :	$0
Bryan Bickell	$50,000 (1)
Salary Remaining :	$0
Dustin Kohn	$50,000 (1)
Salary Remaining :	$0
Steven Goertzen	$50,000 (2)
Salary Remaining :	$0
Brandon Mashinter	$50,000 (1)
Salary Remaining :	$0
David Desharnais (Out of Payroll)	$50,000 (1)
Salary Remaining :	$0
Mark Mitera	$50,000 (1)
Salary Remaining :	$0
Aaron Ness	$42,500 (1)
Salary Remaining :	$0
Nikita Nesterov	$30,000 (2)
Salary Remaining :	$0
Barclay Goodrow	$30,000 (2)
Salary Remaining :	$0
Andrey Pedan	$25,000 (2)
Salary Remaining :	$0
David Musil	$25,000 (2)
Salary Remaining :	$0
Mike Reilly	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 9 : $1,515,600
Year 10 : $1,037,600
Year 11 : $470,200
Year 12 : $87,500
Salary Average Commitment
Year 9 : $1,440,100
Year 10 : $901,600
Year 11 : $381,600
Year 12 : $60,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Budweiser Coliseum
Level 1:	6000 - $86 - 5,422 - 90.37%
Level 2:	5000 - $49 - 4,777 - 95.55%
Level 3:	2000 - $30 - 1,913 - 95.65%
Level 4:	4000 - $17 - 3,906 - 97.64%
Luxury :	1000 - $100 - 992 - 99.18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,482 - 74.11%
Farm Level 2:	1000 - $15 - 737 - 73.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,010 - 94.50%
Average Income per Game	$1,061,897
Year to Date Revenue	$42,475,864
Farm
Home Games Left	0
Average Attendance - %	2,219 - 73.98%
Average Income per Game	$66,080
Year to Date Revenue	$2,643,186
Expense
Pro Players Total Salaries	$42,350,000
Farm Players Total Salaries	$2,195,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$9,256,336
Pro Year To Date Expenses	$44,605,989
Farm Year To Date Expenses	$2,770,472
Pro Salary Cap To Date	$43,013,825
Farm Salary Cap To Date	$1,767,398
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$215,441
Pro Estimated Expenses	$215,441
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,136
Farm Estimated Expenses	$0
Estimated Season Expenses	$215,441
Estimated Season Salary Cap	$43,221,423
Estimate Under Maximum Salary Cap of $46,365,368	$3,143,945
Estimate Over Minimum Salary Cap of $23,000,000	$20,221,423
Current Bank Account	$2,865,368
Projected Bank Account	$2,649,927

Pro Players Salaries
Martin St. Louis	$7,000,000 (2)
-Salary Remaining :	$34,314
Maxim Afinogenov	$4,250,000 (2)
-Salary Remaining :	$20,833
Alex Goligoski	$3,400,000 (3)
-Salary Remaining :	$16,667
Carey Price	$3,000,000 (3)
-Salary Remaining :	$14,706
Clarke MacArthur	$3,000,000 (1)
-Salary Remaining :	$14,706
Mike Ribeiro	$2,700,000 (3)
-Salary Remaining :	$13,235
Tom Poti (Out of Payroll)	$2,500,000 (2)
-Salary Remaining :	$12,255
Ben Lovejoy	$2,500,000 (2)
-Salary Remaining :	$12,255
Alex Tanguay	$2,250,000 (1)
-Salary Remaining :	$11,029
Matt Stajan	$2,000,000 (2)
-Salary Remaining :	$9,804
Milan Michalek	$1,750,000 (2)
-Salary Remaining :	$8,578
Maxim Lapierre	$1,700,000 (3)
-Salary Remaining :	$8,333
Ryan Parent	$1,000,000 (3)
-Salary Remaining :	$4,902
Jiri Hudler	$1,000,000 (3)
-Salary Remaining :	$4,902
Sami Lepisto	$1,000,000 (3)
-Salary Remaining :	$4,902
Nikolai Zherdev	$950,000 (2)
-Salary Remaining :	$4,657
Patrick Eaves	$925,000 (1)
-Salary Remaining :	$4,534
Brent Krahn	$900,000 (1)
-Salary Remaining :	$4,412
Bobby Butler	$825,000 (1)
-Salary Remaining :	$4,044
Brendon Nash	$800,000 (3)
-Salary Remaining :	$3,922
Doug Janik	$800,000 (1)
-Salary Remaining :	$3,922
Nick Pryor	$600,000 (2)
-Salary Remaining :	$2,941
Total Pro Players	22
Salary Commitment
Year 9 : $44,850,000
Year 10 : $39,400,000
Year 11 : $18,700,000
Year 12 : $0
Salary Average Commitment
Year 9 : $37,375,000
Year 10 : $32,550,000
Year 11 : $14,300,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $44,850,000
Year 10 : $36,150,000
Year 11 : $14,600,000
Year 12 : $0

Farm Players Salaries
Josh Beaulieu	$600,000 (2)
Salary Remaining :	$0
Robert Bortuzzo	$600,000 (2)
Salary Remaining :	$0
Darren Helm	$75,000 (3)
Salary Remaining :	$0
Nigel Dawes	$65,000 (1)
Salary Remaining :	$0
Nicolas Blanchard	$60,000 (1)
Salary Remaining :	$0
Marek Zagrapan	$60,000 (1)
Salary Remaining :	$0
Seth Helgeson	$60,000 (4)
Salary Remaining :	$0
David Laliberté	$60,000 (1)
Salary Remaining :	$0
David Rundblad	$60,000 (4)
Salary Remaining :	$0
Alex Hutchings	$60,000 (3)
Salary Remaining :	$0
Joe Cannata	$60,000 (3)
Salary Remaining :	$0
Cameron Schilling	$60,000 (2)
Salary Remaining :	$0
Corban Knight	$60,000 (4)
Salary Remaining :	$0
Andrew Campbell	$60,000 (3)
Salary Remaining :	$0
Matt D'Agostini	$55,000 (1)
Salary Remaining :	$0
Jussi Rynnas	$50,000 (1)
Salary Remaining :	$0
Billy Sweat	$50,000 (1)
Salary Remaining :	$0
Ryan Vesce	$40,000 (1)
Salary Remaining :	$0
Taylor Aronson	$35,000 (1)
Salary Remaining :	$0
Vince Rocco	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 9 : $2,195,000
Year 10 : $675,000
Year 11 : $550,000
Year 12 : $260,000
Salary Average Commitment
Year 9 : $2,155,000
Year 10 : $605,000
Year 11 : $435,000
Year 12 : $180,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $77 - 5,737 - 95.62%
Level 2:	5000 - $42 - 4,892 - 97.84%
Level 3:	2000 - $27 - 1,898 - 94.92%
Level 4:	4000 - $16 - 3,888 - 97.21%
Luxury :	1000 - $163 - 856 - 85.61%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,430 - 71.51%
Farm Level 2:	1000 - $15 - 735 - 73.51%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,272 - 95.95%
Average Income per Game	$1,035,256
Year to Date Revenue	$41,410,258
Farm
Home Games Left	0
Average Attendance - %	2,165 - 72.17%
Average Income per Game	$64,135
Year to Date Revenue	$2,565,400
Expense
Pro Players Total Salaries	$39,883,000
Farm Players Total Salaries	$1,952,500
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$48,758
Pro Year To Date Expenses	$39,671,556
Farm Year To Date Expenses	$2,488,065
Pro Salary Cap To Date	$38,142,179
Farm Salary Cap To Date	$1,680,138
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$202,858
Pro Estimated Expenses	$202,858
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,902
Farm Estimated Expenses	$0
Estimated Season Expenses	$202,858
Estimated Season Salary Cap	$38,337,684
Estimate Under Maximum Salary Cap of $51,032,462	$12,694,778
Estimate Over Minimum Salary Cap of $23,000,000	$15,337,684
Current Bank Account	$7,532,462
Projected Bank Account	$7,329,604

Pro Players Salaries
Daniel Briere	$7,000,000 (2)
-Salary Remaining :	$34,314
Joe Thornton	$6,000,000 (4)
-Salary Remaining :	$29,412
Patrick Marleau	$4,750,000 (3)
-Salary Remaining :	$23,284
Jarome Iginla	$4,000,000 (2)
-Salary Remaining :	$19,608
Jamie Langenbrunner	$2,000,000 (2)
-Salary Remaining :	$9,804
Chris Phillips	$2,000,000 (2)
-Salary Remaining :	$9,804
Saku Koivu	$1,500,000 (1)
-Salary Remaining :	$7,353
Shane Doan	$1,300,000 (2)
-Salary Remaining :	$6,373
Ryan Callahan	$1,000,000 (4)
-Salary Remaining :	$4,902
Zdeno Chara	$1,000,000 (2)
-Salary Remaining :	$4,902
Erik Karlsson	$975,000 (1)
-Salary Remaining :	$4,779
Mark Giordano	$975,000 (4)
-Salary Remaining :	$4,779
Jonas Gustavsson	$950,000 (1)
-Salary Remaining :	$4,657
Ryan Johansen	$750,000 (1)
-Salary Remaining :	$3,676
Joffrey Lupul	$750,000 (1)
-Salary Remaining :	$3,676
Tyler Seguin	$750,000 (1)
-Salary Remaining :	$3,676
Jay Harrison	$700,000 (1)
-Salary Remaining :	$3,431
Chris Kunitz	$650,000 (2)
-Salary Remaining :	$3,186
Marek Zidlicky	$633,000 (1)
-Salary Remaining :	$3,103
Ondrej Palat	$500,000 (2)
-Salary Remaining :	$2,451
Jake Allen	$500,000 (1)
-Salary Remaining :	$2,451
Tom Preissing	$500,000 (1)
-Salary Remaining :	$2,451
Mike Hoffman	$400,000 (3)
-Salary Remaining :	$1,961
Brian Boyle	$300,000 (1)
-Salary Remaining :	$1,471
Total Pro Players	24
Salary Commitment
Year 9 : $39,883,000
Year 10 : $31,350,000
Year 11 : $16,500,000
Year 12 : $10,550,000
Salary Average Commitment
Year 9 : $44,183,000
Year 10 : $35,075,000
Year 11 : $13,125,000
Year 12 : $7,975,000
Salary Cap with 1 Way Contract
Year 9 : $39,883,000
Year 10 : $31,575,000
Year 11 : $13,125,000
Year 12 : $7,975,000

Farm Players Salaries
Adam Hall	$750,000 (2)
Salary Remaining :	$0
Jay Beagle	$90,000 (2)
Salary Remaining :	$0
Pierre-Alexandre Parenteau	$80,000 (2)
Salary Remaining :	$0
Evgeny Kuznetsov	$75,000 (1)
Salary Remaining :	$0
Devan Dubnyk	$60,000 (1)
Salary Remaining :	$0
Joey Ryan	$57,500 (4)
Salary Remaining :	$0
Robin Leblanc	$55,000 (1)
Salary Remaining :	$0
Dany Roussin	$55,000 (1)
Salary Remaining :	$0
David Clarkson	$55,000 (2)
Salary Remaining :	$0
David Fischer	$55,000 (1)
Salary Remaining :	$0
Daultan Leveillé	$55,000 (1)
Salary Remaining :	$0
Peter Andersson	$50,000 (1)
Salary Remaining :	$0
Niklas Treutle	$50,000 (1)
Salary Remaining :	$0
Dougie Hamilton	$50,000 (2)
Salary Remaining :	$0
David Wolf	$50,000 (1)
Salary Remaining :	$0
Scott Parse	$50,000 (3)
Salary Remaining :	$0
Josiah Didier	$50,000 (1)
Salary Remaining :	$0
Andrej Sustr (Out of Payroll)	$50,000 (1)
Salary Remaining :	$0
Jared Staal	$40,000 (1)
Salary Remaining :	$0
Kelly Zajac	$40,000 (1)
Salary Remaining :	$0
Casey Pierro-Zabotel	$35,000 (1)
Salary Remaining :	$0
Brett Festerling	$25,000 (1)
Salary Remaining :	$0
Magnus Hellberg	$25,000 (2)
Salary Remaining :	$0
Dalton Smith	$25,000 (1)
Salary Remaining :	$0
Joe Labate	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 9 : $1,952,500
Year 10 : $562,500
Year 11 : $110,000
Year 12 : $62,500
Salary Average Commitment
Year 9 : $1,817,500
Year 10 : $492,500
Year 11 : $107,500
Year 12 : $57,500

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pack Center
Level 1:	6000 - $85 - 5,657 - 94.28%
Level 2:	5000 - $48 - 4,838 - 96.75%
Level 3:	2000 - $32 - 1,920 - 95.98%
Level 4:	4000 - $21 - 3,819 - 95.48%
Luxury :	1000 - $158 - 949 - 94.89%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 1,497 - 74.84%
Farm Level 2:	1000 - $7 - 743 - 74.27%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,182 - 95.46%
Average Income per Game	$1,161,031
Year to Date Revenue	$46,441,236
Farm
Home Games Left	0
Average Attendance - %	2,239 - 74.65%
Average Income per Game	$37,966
Year to Date Revenue	$1,518,621
Expense
Pro Players Total Salaries	$42,235,000
Farm Players Total Salaries	$2,555,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,675,977
Farm Year To Date Expenses	$2,885,764
Pro Salary Cap To Date	$40,685,768
Farm Salary Cap To Date	$2,133,532
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$216,838
Pro Estimated Expenses	$216,838
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,692
Farm Estimated Expenses	$0
Estimated Season Expenses	$216,838
Estimated Season Salary Cap	$40,892,802
Estimate Under Maximum Salary Cap of $59,043,695	$18,150,893
Estimate Over Minimum Salary Cap of $23,000,000	$17,892,802
Current Bank Account	$15,543,695
Projected Bank Account	$15,326,857

Pro Players Salaries
Marian Gaborik	$7,000,000 (1)
-Salary Remaining :	$34,314
Zach Parise	$5,000,000 (3)
-Salary Remaining :	$24,510
Ryan Miller	$4,600,000 (2)
-Salary Remaining :	$22,549
Vincent Lecavalier	$4,500,000 (1)
-Salary Remaining :	$22,059
Kristopher Letang	$3,500,000 (4)
-Salary Remaining :	$17,157
Eric Brewer	$3,250,000 (2)
-Salary Remaining :	$15,931
Tyler Ennis	$1,750,000 (3)
-Salary Remaining :	$8,578
Brooks Laich	$1,650,000 (1)
-Salary Remaining :	$8,088
Chris Stewart	$1,250,000 (2)
-Salary Remaining :	$6,127
Georges Laraque	$1,200,000 (1)
-Salary Remaining :	$5,882
Josh Gorges	$1,100,000 (1)
-Salary Remaining :	$5,392
Maxim Talbot	$1,100,000 (1)
-Salary Remaining :	$5,392
Nazem Kadri	$1,000,000 (3)
-Salary Remaining :	$4,902
Enver Lisin	$950,000 (2)
-Salary Remaining :	$4,657
Toni Lydman	$900,000 (1)
-Salary Remaining :	$4,412
Ramzi Abid	$850,000 (1)
-Salary Remaining :	$4,167
Anton Stralman	$835,000 (2)
-Salary Remaining :	$4,093
Martin Samuelsson	$800,000 (1)
-Salary Remaining :	$3,922
Brent Sopel	$500,000 (1)
-Salary Remaining :	$2,451
Adam Munro	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	20
Salary Commitment
Year 9 : $42,235,000
Year 10 : $23,425,000
Year 11 : $13,550,000
Year 12 : $4,000,000
Salary Average Commitment
Year 9 : $41,675,000
Year 10 : $21,800,000
Year 11 : $10,800,000
Year 12 : $3,500,000
Salary Cap with 1 Way Contract
Year 9 : $42,235,000
Year 10 : $22,135,000
Year 11 : $11,250,000
Year 12 : $3,500,000

Farm Players Salaries
Nick Bonino	$750,000 (3)
Salary Remaining :	$0
Chris Neil	$90,000 (2)
Salary Remaining :	$0
Matt Niskanen	$90,000 (2)
Salary Remaining :	$0
Anders Lindback	$90,000 (2)
Salary Remaining :	$0
Michael Del Zotto	$90,000 (2)
Salary Remaining :	$0
Drayson Bowman	$80,000 (1)
Salary Remaining :	$0
Thomas Hickey	$75,000 (1)
Salary Remaining :	$0
Denis Arkhipov	$75,000 (1)
Salary Remaining :	$0
Jonathan Tremblay	$75,000 (1)
Salary Remaining :	$0
Matt Donovan	$70,000 (3)
Salary Remaining :	$0
Matt Taormina	$70,000 (1)
Salary Remaining :	$0
Maxime Macenauer	$65,000 (2)
Salary Remaining :	$0
Jan Hlavac	$50,000 (1)
Salary Remaining :	$0
Joonas Donskoi	$50,000 (2)
Salary Remaining :	$0
Sven Baertschi	$50,000 (2)
Salary Remaining :	$0
Gord Baldwin	$50,000 (1)
Salary Remaining :	$0
Michael Chaput	$50,000 (1)
Salary Remaining :	$0
Reid Boucher	$50,000 (2)
Salary Remaining :	$0
Tim Schaller	$50,000 (1)
Salary Remaining :	$0
Igor Bobkov	$50,000 (1)
Salary Remaining :	$0
Matt Beleskey	$50,000 (1)
Salary Remaining :	$0
Calvin Pickard	$50,000 (1)
Salary Remaining :	$0
Anton Lander	$45,000 (4)
Salary Remaining :	$0
Cody Goloubef	$45,000 (3)
Salary Remaining :	$0
Eric Tangradi	$45,000 (2)
Salary Remaining :	$0
Oliver Lauridsen	$40,000 (1)
Salary Remaining :	$0
Cade Fairchild	$40,000 (2)
Salary Remaining :	$0
Matt Bartkowski	$30,000 (1)
Salary Remaining :	$0
Logan Shaw	$30,000 (2)
Salary Remaining :	$0
Darren Dietz	$30,000 (2)
Salary Remaining :	$0
Nick Shore	$30,000 (2)
Salary Remaining :	$0
Mario Lucia	$25,000 (2)
Salary Remaining :	$0
Austin Madaisky	$25,000 (1)
Salary Remaining :	$0
Justin Shugg	$25,000 (1)
Salary Remaining :	$0
Adam Lowry	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 9 : $2,555,000
Year 10 : $1,152,500
Year 11 : $295,000
Year 12 : $70,000
Salary Average Commitment
Year 9 : $2,430,000
Year 10 : $970,000
Year 11 : $220,000
Year 12 : $45,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	The prudential Center
Level 1:	6000 - $85 - 5,642 - 94.03%
Level 2:	5000 - $52 - 4,636 - 92.72%
Level 3:	2000 - $28 - 1,907 - 95.35%
Level 4:	4000 - $20 - 3,828 - 95.69%
Luxury :	1000 - $150 - 893 - 89.30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,485 - 74.25%
Farm Level 2:	1000 - $15 - 743 - 74.31%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,906 - 93.92%
Average Income per Game	$1,137,834
Year to Date Revenue	$45,513,369
Farm
Home Games Left	0
Average Attendance - %	2,228 - 74.27%
Average Income per Game	$66,275
Year to Date Revenue	$2,651,010
Expense
Pro Players Total Salaries	$42,525,000
Farm Players Total Salaries	$2,292,500
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$3,670,586
Pro Year To Date Expenses	$43,290,058
Farm Year To Date Expenses	$2,841,137
Pro Salary Cap To Date	$40,187,147
Farm Salary Cap To Date	$2,141,115
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$223,162
Pro Estimated Expenses	$223,162
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,114
Farm Estimated Expenses	$0
Estimated Season Expenses	$223,162
Estimated Season Salary Cap	$40,395,603
Estimate Under Maximum Salary Cap of $50,704,892	$10,309,289
Estimate Over Minimum Salary Cap of $23,000,000	$17,395,603
Current Bank Account	$7,204,892
Projected Bank Account	$6,981,730

Pro Players Salaries
Jason Spezza	$6,500,000 (3)
-Salary Remaining :	$31,863
Ilya Kovalchuk	$5,750,000 (2)
-Salary Remaining :	$28,186
Dan Boyle	$5,000,000 (2)
-Salary Remaining :	$24,510
Cam Ward	$3,500,000 (1)
-Salary Remaining :	$17,157
Matt Duchene	$2,500,000 (2)
-Salary Remaining :	$12,255
Mike Komisarek	$2,250,000 (1)
-Salary Remaining :	$11,029
Brent Seabrook	$2,100,000 (1)
-Salary Remaining :	$10,294
Ted Purcell	$1,900,000 (1)
-Salary Remaining :	$9,314
Rene Bourque	$1,600,000 (1)
-Salary Remaining :	$7,843
Jordan Eberle	$1,500,000 (3)
-Salary Remaining :	$7,353
Dominic Moore	$1,250,000 (3)
-Salary Remaining :	$6,127
Adam Pardy	$1,250,000 (2)
-Salary Remaining :	$6,127
Steve Ott	$1,100,000 (2)
-Salary Remaining :	$5,392
James Reimer	$1,000,000 (2)
-Salary Remaining :	$4,902
Chris Mcallister	$1,000,000 (1)
-Salary Remaining :	$4,902
Anthony Stewart	$950,000 (2)
-Salary Remaining :	$4,657
Brad Richardson	$950,000 (3)
-Salary Remaining :	$4,657
Kyle Cumiskey	$950,000 (2)
-Salary Remaining :	$4,657
Karl Alzner	$800,000 (2)
-Salary Remaining :	$3,922
Alexandre Burrows	$675,000 (2)
-Salary Remaining :	$3,309
Total Pro Players	20
Salary Commitment
Year 9 : $42,525,000
Year 10 : $28,075,000
Year 11 : $11,250,000
Year 12 : $0
Salary Average Commitment
Year 9 : $39,125,000
Year 10 : $29,125,000
Year 11 : $9,400,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $42,525,000
Year 10 : $30,175,000
Year 11 : $10,200,000
Year 12 : $0

Farm Players Salaries
Gabriel Landeskog	$500,000 (2)
Salary Remaining :	$0
Brandon Prust	$95,000 (1)
Salary Remaining :	$0
Lukas Krajicek	$95,000 (1)
Salary Remaining :	$0
Kellan Lain	$80,000 (2)
Salary Remaining :	$0
Mark Fraser	$75,000 (1)
Salary Remaining :	$0
Tyler Cuma	$75,000 (3)
Salary Remaining :	$0
Tyler Bozak	$70,000 (1)
Salary Remaining :	$0
Pavel Valentenko	$70,000 (1)
Salary Remaining :	$0
Kyle Chipchura	$67,500 (1)
Salary Remaining :	$0
Craig Smith	$65,000 (3)
Salary Remaining :	$0
Steve Quailer	$60,000 (2)
Salary Remaining :	$0
J.T. Brown	$60,000 (3)
Salary Remaining :	$0
Ben Hanowski	$60,000 (3)
Salary Remaining :	$0
Tomas Kubalik	$60,000 (3)
Salary Remaining :	$0
Pierre-Cédric Labrie	$60,000 (1)
Salary Remaining :	$0
Benn Ferriero	$60,000 (2)
Salary Remaining :	$0
Taylor Beck	$60,000 (2)
Salary Remaining :	$0
Eddie Lack	$55,000 (2)
Salary Remaining :	$0
Keith Seabrook	$55,000 (2)
Salary Remaining :	$0
Tyler Arnason	$50,000 (1)
Salary Remaining :	$0
Vladislav Namestnikov	$50,000 (2)
Salary Remaining :	$0
Marek Mazanek	$50,000 (1)
Salary Remaining :	$0
Louis Leblanc	$50,000 (2)
Salary Remaining :	$0
Christian Thomas	$50,000 (1)
Salary Remaining :	$0
Borna Rendulic	$50,000 (1)
Salary Remaining :	$0
Brett Ritchie	$50,000 (2)
Salary Remaining :	$0
Marc-André Bourdon	$40,000 (3)
Salary Remaining :	$0
Jean-Francois Berube	$35,000 (1)
Salary Remaining :	$0
Petter Granberg	$35,000 (1)
Salary Remaining :	$0
Jamie Oleksiak	$30,000 (2)
Salary Remaining :	$0
Adam Clendening	$30,000 (2)
Salary Remaining :	$0
Blake Coleman	$25,000 (2)
Salary Remaining :	$0
Matt Lindblad	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 9 : $2,292,500
Year 10 : $1,172,500
Year 11 : $485,000
Year 12 : $0
Salary Average Commitment
Year 9 : $2,170,000
Year 10 : $970,000
Year 11 : $330,000
Year 12 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Metal Center
Level 1:	6000 - $89 - 4,722 - 78.71%
Level 2:	5000 - $57 - 3,778 - 75.57%
Level 3:	2000 - $33 - 1,589 - 79.45%
Level 4:	4000 - $23 - 3,130 - 78.26%
Luxury :	1000 - $169 - 747 - 74.69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,455 - 72.75%
Farm Level 2:	1000 - $15 - 717 - 71.73%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,967 - 77.59%
Average Income per Game	$1,023,255
Year to Date Revenue	$40,930,193
Farm
Home Games Left	0
Average Attendance - %	2,172 - 72.41%
Average Income per Game	$64,767
Year to Date Revenue	$2,590,696
Expense
Pro Players Total Salaries	$42,425,000
Farm Players Total Salaries	$2,552,000
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$498,216
Pro Year To Date Expenses	$43,732,030
Farm Year To Date Expenses	$2,859,099
Pro Salary Cap To Date	$42,091,089
Farm Salary Cap To Date	$2,048,566
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$215,319
Pro Estimated Expenses	$215,319
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,929
Farm Estimated Expenses	$0
Estimated Season Expenses	$215,319
Estimated Season Salary Cap	$42,296,604
Estimate Under Maximum Salary Cap of $72,665,023	$30,368,419
Estimate Over Minimum Salary Cap of $23,000,000	$19,296,604
Current Bank Account	$29,165,023
Projected Bank Account	$28,949,704

Pro Players Salaries
Eric Staal	$7,000,000 (1)
-Salary Remaining :	$34,314
Alexander Semin	$4,750,000 (2)
-Salary Remaining :	$23,284
David Backes	$4,000,000 (3)
-Salary Remaining :	$19,608
Erik Johnson	$3,750,000 (2)
-Salary Remaining :	$18,382
Pekka Rinne	$3,700,000 (4)
-Salary Remaining :	$18,137
Steve Eminger	$2,300,000 (1)
-Salary Remaining :	$11,275
Jordin Tootoo	$1,750,000 (2)
-Salary Remaining :	$8,578
Patrik Berglund	$1,500,000 (2)
-Salary Remaining :	$7,353
Tomas Kaberle	$1,500,000 (2)
-Salary Remaining :	$7,353
Mark Bell	$1,500,000 (1)
-Salary Remaining :	$7,353
Craig Anderson	$1,250,000 (1)
-Salary Remaining :	$6,127
Brad Marchand	$1,250,000 (3)
-Salary Remaining :	$6,127
Marcel Goc	$1,200,000 (2)
-Salary Remaining :	$5,882
Ron Hainsey	$1,000,000 (2)
-Salary Remaining :	$4,902
Derek Meech	$950,000 (1)
-Salary Remaining :	$4,657
Michel Ouellet	$950,000 (1)
-Salary Remaining :	$4,657
Colin Wilson	$950,000 (2)
-Salary Remaining :	$4,657
Steve Regier	$925,000 (3)
-Salary Remaining :	$4,534
Noah Welch	$900,000 (2)
-Salary Remaining :	$4,412
Cam Janssen	$800,000 (2)
-Salary Remaining :	$3,922
Jonathan Ferland (Out of Payroll)	$750,000 (1)
-Salary Remaining :	$3,676
Robyn Regehr (Out of Payroll)	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	22
Salary Commitment
Year 9 : $43,175,000
Year 10 : $28,650,000
Year 11 : $10,950,000
Year 12 : $4,000,000
Salary Average Commitment
Year 9 : $35,100,000
Year 10 : $27,000,000
Year 11 : $9,850,000
Year 12 : $3,700,000
Salary Cap with 1 Way Contract
Year 9 : $43,175,000
Year 10 : $27,975,000
Year 11 : $9,875,000
Year 12 : $3,700,000

Farm Players Salaries
Brendan Mikkelson	$775,000 (3)
Salary Remaining :	$0
Mikhail Grabovski	$99,500 (2)
Salary Remaining :	$0
Stephane Veilleux	$95,000 (1)
Salary Remaining :	$0
Sami Vatanen	$90,000 (1)
Salary Remaining :	$0
Josh Harding	$90,000 (1)
Salary Remaining :	$0
Vladimir Sobotka	$77,500 (2)
Salary Remaining :	$0
Beau Bennett	$75,000 (1)
Salary Remaining :	$0
Vladimir Zharkov	$70,000 (3)
Salary Remaining :	$0
David Savard (Out of Payroll)	$70,000 (3)
Salary Remaining :	$0
Kyle Palmieri	$70,000 (3)
Salary Remaining :	$0
David Ullstrom	$65,000 (3)
Salary Remaining :	$0
Simon Danis-Pepin	$65,000 (1)
Salary Remaining :	$0
Colby Robak	$60,000 (2)
Salary Remaining :	$0
Mathieu Brodeur	$60,000 (3)
Salary Remaining :	$0
Derek Peltier	$60,000 (1)
Salary Remaining :	$0
Cal O'Reilly	$60,000 (2)
Salary Remaining :	$0
Zach Redmond	$52,500 (3)
Salary Remaining :	$0
Anders Lee	$52,500 (3)
Salary Remaining :	$0
Matthew Nieto	$50,000 (2)
Salary Remaining :	$0
Ryan Spooner	$50,000 (1)
Salary Remaining :	$0
Joakim Nordstrom	$50,000 (1)
Salary Remaining :	$0
Victor Rask	$50,000 (2)
Salary Remaining :	$0
Christian Folin	$50,000 (1)
Salary Remaining :	$0
Matt Kassian	$50,000 (1)
Salary Remaining :	$0
Luca Sbisa	$45,000 (1)
Salary Remaining :	$0
Chris Brown	$40,000 (3)
Salary Remaining :	$0
Tyler Shattock	$40,000 (3)
Salary Remaining :	$0
Michael Hutchinson	$40,000 (2)
Salary Remaining :	$0
Nathan Lieuwen	$25,000 (2)
Salary Remaining :	$0
Daniil Tarasov	$25,000 (1)
Salary Remaining :	$0
Frank Corrado	$25,000 (2)
Salary Remaining :	$0
Christopher Gibson	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 9 : $2,552,000
Year 10 : $1,194,500
Year 11 : $665,000
Year 12 : $0
Salary Average Commitment
Year 9 : $2,369,500
Year 10 : $1,069,500
Year 11 : $575,000
Year 12 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $85 - 5,779 - 96.31%
Level 2:	5000 - $50 - 4,836 - 96.71%
Level 3:	2000 - $30 - 1,923 - 96.14%
Level 4:	4000 - $20 - 3,827 - 95.67%
Luxury :	1000 - $165 - 824 - 82.41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1,476 - 73.78%
Farm Level 2:	1000 - $15 - 733 - 73.32%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,188 - 95.49%
Average Income per Game	$1,153,625
Year to Date Revenue	$46,145,016
Farm
Home Games Left	0
Average Attendance - %	2,209 - 73.63%
Average Income per Game	$58,027
Year to Date Revenue	$2,321,093
Expense
Pro Players Total Salaries	$41,200,000
Farm Players Total Salaries	$3,462,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,789,247
Farm Year To Date Expenses	$2,729,706
Pro Salary Cap To Date	$40,227,953
Farm Salary Cap To Date	$2,429,725
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$214,216
Pro Estimated Expenses	$214,216
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,003
Farm Estimated Expenses	$0
Estimated Season Expenses	$214,216
Estimated Season Salary Cap	$40,429,914
Estimate Under Maximum Salary Cap of $73,896,900	$33,466,986
Estimate Over Minimum Salary Cap of $23,000,000	$17,429,914
Current Bank Account	$30,396,900
Projected Bank Account	$30,182,684

Pro Players Salaries
Dany Heatley	$4,500,000 (4)
-Salary Remaining :	$22,059
Jeff Carter	$4,000,000 (4)
-Salary Remaining :	$19,608
Alexei Morozov	$3,500,000 (2)
-Salary Remaining :	$17,157
Pavel Kubina	$3,500,000 (1)
-Salary Remaining :	$17,157
Cory Schneider	$3,000,000 (4)
-Salary Remaining :	$14,706
Jeff Woywitka	$2,600,000 (2)
-Salary Remaining :	$12,745
Jonathan Ericsson	$2,000,000 (2)
-Salary Remaining :	$9,804
Steve McCarthy	$2,000,000 (1)
-Salary Remaining :	$9,804
Kyle Wellwood	$1,850,000 (2)
-Salary Remaining :	$9,069
Matt Smaby	$1,750,000 (2)
-Salary Remaining :	$8,578
Matthew Lombardi	$1,750,000 (1)
-Salary Remaining :	$8,578
Rostislav Olesz	$1,600,000 (1)
-Salary Remaining :	$7,843
Steve Mason	$1,500,000 (1)
-Salary Remaining :	$7,353
Chris Kreider	$1,250,000 (2)
-Salary Remaining :	$6,127
Jeff O'Neill	$1,000,000 (2)
-Salary Remaining :	$4,902
Stefan Ruzicka	$950,000 (1)
-Salary Remaining :	$4,657
Jakub Voracek	$950,000 (1)
-Salary Remaining :	$4,657
Nathan Paetsch	$900,000 (2)
-Salary Remaining :	$4,412
Mats Zuccarello	$850,000 (1)
-Salary Remaining :	$4,167
Brock Nelson	$750,000 (1)
-Salary Remaining :	$3,676
John-Michael Liles	$500,000 (1)
-Salary Remaining :	$2,451
Rickard Wallin	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	22
Salary Commitment
Year 9 : $41,200,000
Year 10 : $27,966,666
Year 11 : $12,750,000
Year 12 : $12,250,000
Salary Average Commitment
Year 9 : $38,800,000
Year 10 : $26,600,000
Year 11 : $11,500,000
Year 12 : $11,500,000
Salary Cap with 1 Way Contract
Year 9 : $41,200,000
Year 10 : $26,350,000
Year 11 : $11,500,000
Year 12 : $11,500,000

Farm Players Salaries
Alex Killorn	$1,100,000 (3)
Salary Remaining :	$0
Victor Bartley	$700,000 (3)
Salary Remaining :	$0
Andrew Orpik	$85,000 (1)
Salary Remaining :	$0
Dustin Jeffrey	$75,000 (2)
Salary Remaining :	$0
Michal Repik	$75,000 (2)
Salary Remaining :	$0
Cam Fowler	$75,000 (1)
Salary Remaining :	$0
Jeremy Duchesne	$67,500 (2)
Salary Remaining :	$0
Angelo Esposito	$65,000 (2)
Salary Remaining :	$0
Cam Atkinson	$60,000 (2)
Salary Remaining :	$0
Petri Kontiola	$60,000 (1)
Salary Remaining :	$0
Roman Wick	$60,000 (1)
Salary Remaining :	$0
Brian Lashoff	$60,000 (3)
Salary Remaining :	$0
Tomas Tatar	$55,000 (3)
Salary Remaining :	$0
Brandon Pirri	$55,000 (3)
Salary Remaining :	$0
Nick Holden	$55,000 (2)
Salary Remaining :	$0
Dylan Olsen	$50,000 (2)
Salary Remaining :	$0
Dennis Everberg	$50,000 (1)
Salary Remaining :	$0
Andreas Martinsen	$50,000 (2)
Salary Remaining :	$0
Jean-Gabriel Pageau	$50,000 (2)
Salary Remaining :	$0
Nathan Beaulieu	$50,000 (2)
Salary Remaining :	$0
Calle Jarnkrok	$50,000 (1)
Salary Remaining :	$0
Peter Olvecky	$50,000 (1)
Salary Remaining :	$0
Adam Mair	$50,000 (1)
Salary Remaining :	$0
Darcy Kuemper	$50,000 (3)
Salary Remaining :	$0
Alex Plante	$50,000 (2)
Salary Remaining :	$0
Reid McNeill	$35,000 (1)
Salary Remaining :	$0
Sebastian Wannstrom	$35,000 (1)
Salary Remaining :	$0
John Macfarland	$35,000 (1)
Salary Remaining :	$0
Joel Armia	$30,000 (2)
Salary Remaining :	$0
Roman Cervenka	$30,000 (1)
Salary Remaining :	$0
Jason Kasdorf	$25,000 (2)
Salary Remaining :	$0
Mark Visentin	$25,000 (1)
Salary Remaining :	$0
Scott Wedgewood	$25,000 (1)
Salary Remaining :	$0
Mark Alt	$25,000 (1)
Salary Remaining :	$0
Brenden Kichton	$25,000 (2)
Salary Remaining :	$0
Anton Forsberg	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 9 : $3,462,500
Year 10 : $1,347,500
Year 11 : $530,000
Year 12 : $0
Salary Average Commitment
Year 9 : $3,005,000
Year 10 : $1,050,000
Year 11 : $365,000
Year 12 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $75 - 5,644 - 94.07%
Level 2:	5000 - $50 - 4,700 - 93.99%
Level 3:	2000 - $25 - 1,899 - 94.97%
Level 4:	4000 - $18 - 3,795 - 94.88%
Luxury :	1000 - $160 - 937 - 93.65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,517 - 75.87%
Farm Level 2:	1000 - $20 - 739 - 73.90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,975 - 94.31%
Average Income per Game	$1,062,534
Year to Date Revenue	$42,501,340
Farm
Home Games Left	0
Average Attendance - %	2,256 - 75.21%
Average Income per Game	$71,283
Year to Date Revenue	$2,851,304
Expense
Pro Players Total Salaries	$34,025,000
Farm Players Total Salaries	$3,280,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,444,585
Farm Year To Date Expenses	$2,508,831
Pro Salary Cap To Date	$39,670,061
Farm Salary Cap To Date	$2,135,091
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$179,044
Pro Estimated Expenses	$179,044
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,828
Farm Estimated Expenses	$0
Estimated Season Expenses	$179,044
Estimated Season Salary Cap	$39,836,850
Estimate Under Maximum Salary Cap of $61,686,145	$21,849,295
Estimate Over Minimum Salary Cap of $23,000,000	$16,836,850
Current Bank Account	$18,186,145
Projected Bank Account	$18,007,101

Pro Players Salaries
Dustin Brown	$3,900,000 (1)
-Salary Remaining :	$19,118
Michal Rozsival	$3,500,000 (1)
-Salary Remaining :	$17,157
Kari Lehtonen	$3,250,000 (2)
-Salary Remaining :	$15,931
Derek Roy	$3,100,000 (2)
-Salary Remaining :	$15,196
Mikko Koivu (Out of Payroll)	$2,750,000 (2)
-Salary Remaining :	$13,480
Anton Volchenkov	$2,500,000 (1)
-Salary Remaining :	$12,255
Benoit Pouliot	$2,500,000 (2)
-Salary Remaining :	$12,255
Greg Zanon	$2,000,000 (1)
-Salary Remaining :	$9,804
Michael Rupp	$1,500,000 (2)
-Salary Remaining :	$7,353
Tyler Myers	$1,200,000 (2)
-Salary Remaining :	$5,882
Eric Gelinas	$1,000,000 (4)
-Salary Remaining :	$4,902
Kevin Klein	$1,000,000 (2)
-Salary Remaining :	$4,902
Travis Hamonic	$1,000,000 (3)
-Salary Remaining :	$4,902
Eric Fehr	$950,000 (2)
-Salary Remaining :	$4,657
Marcel Hossa	$950,000 (2)
-Salary Remaining :	$4,657
Fredrik Sjostrom	$950,000 (2)
-Salary Remaining :	$4,657
Jacob Markstrom	$950,000 (2)
-Salary Remaining :	$4,657
T.J. Oshie	$900,000 (1)
-Salary Remaining :	$4,412
Lee Stempniak	$900,000 (1)
-Salary Remaining :	$4,412
Derek Stepan	$825,000 (3)
-Salary Remaining :	$4,044
James Wright	$600,000 (3)
-Salary Remaining :	$2,941
Jimmy Hayes	$550,000 (2)
-Salary Remaining :	$2,696
Total Pro Players	22
Salary Commitment
Year 9 : $36,775,000
Year 10 : $25,150,000
Year 11 : $5,650,000
Year 12 : $2,000,000
Salary Average Commitment
Year 9 : $32,000,000
Year 10 : $21,900,000
Year 11 : $3,050,000
Year 12 : $1,000,000
Salary Cap with 1 Way Contract
Year 9 : $36,775,000
Year 10 : $23,075,000
Year 11 : $3,425,000
Year 12 : $1,000,000

Farm Players Salaries
Marco Scandella	$700,000 (2)
Salary Remaining :	$0
Zack Hamill	$650,000 (1)
Salary Remaining :	$0
Chris Thorburn	$90,000 (1)
Salary Remaining :	$0
Kyle Clifford	$75,000 (4)
Salary Remaining :	$0
Mark Stone	$75,000 (1)
Salary Remaining :	$0
Kevin Hayes	$75,000 (1)
Salary Remaining :	$0
Ben Scrivens	$75,000 (1)
Salary Remaining :	$0
Tomas Kundratek	$65,000 (2)
Salary Remaining :	$0
Jared Spurgeon	$60,000 (3)
Salary Remaining :	$0
Nikita Nikitin	$60,000 (2)
Salary Remaining :	$0
Scott Jackson	$55,000 (1)
Salary Remaining :	$0
Joe Colborne	$55,000 (3)
Salary Remaining :	$0
Linden Vey	$55,000 (2)
Salary Remaining :	$0
Michael Raffl	$55,000 (3)
Salary Remaining :	$0
Josh Bailey	$55,000 (1)
Salary Remaining :	$0
A.J. Jenks	$52,500 (3)
Salary Remaining :	$0
Brett Connolly	$50,000 (1)
Salary Remaining :	$0
Ryan Nugent-Hopkins	$50,000 (2)
Salary Remaining :	$0
Craig Adams	$50,000 (1)
Salary Remaining :	$0
Ronalds Kenins	$50,000 (1)
Salary Remaining :	$0
Matt Puempel	$50,000 (2)
Salary Remaining :	$0
Scott Lehman	$50,000 (1)
Salary Remaining :	$0
Jonathan Huberdeau	$50,000 (2)
Salary Remaining :	$0
Michael Stone	$50,000 (3)
Salary Remaining :	$0
Zach Trotman	$50,000 (1)
Salary Remaining :	$0
Jeff Glass	$50,000 (1)
Salary Remaining :	$0
Colton Gillies	$45,000 (1)
Salary Remaining :	$0
Aaron Palushaj	$45,000 (1)
Salary Remaining :	$0
Cody Bass	$45,000 (1)
Salary Remaining :	$0
Connor Knapp	$42,500 (3)
Salary Remaining :	$0
Cody Almond	$42,500 (1)
Salary Remaining :	$0
Mark Dekanich	$42,500 (1)
Salary Remaining :	$0
Carter Ashton	$40,000 (2)
Salary Remaining :	$0
David Shields	$40,000 (2)
Salary Remaining :	$0
Jordan Weal	$35,000 (1)
Salary Remaining :	$0
Patrick Wiercioch	$35,000 (1)
Salary Remaining :	$0
Alan Quine	$30,000 (2)
Salary Remaining :	$0
Ryan Button	$30,000 (1)
Salary Remaining :	$0
Travis Boyd	$30,000 (3)
Salary Remaining :	$0
Jordan Oesterle	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 9 : $3,280,000
Year 10 : $1,065,000
Year 11 : $495,000
Year 12 : $105,000
Salary Average Commitment
Year 9 : $2,957,500
Year 10 : $897,500
Year 11 : $407,500
Year 12 : $75,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $85 - 5,753 - 95.89%
Level 2:	5000 - $60 - 3,665 - 73.30%
Level 3:	2000 - $35 - 1,531 - 76.53%
Level 4:	4000 - $25 - 2,990 - 74.76%
Luxury :	1000 - $140 - 966 - 96.63%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,490 - 74.52%
Farm Level 2:	1000 - $20 - 736 - 73.57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,906 - 82.81%
Average Income per Game	$1,107,128
Year to Date Revenue	$44,285,136
Farm
Home Games Left	0
Average Attendance - %	2,226 - 74.21%
Average Income per Game	$76,506
Year to Date Revenue	$3,060,237
Expense
Pro Players Total Salaries	$39,350,000
Farm Players Total Salaries	$2,580,000
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$39,643,519
Farm Year To Date Expenses	$2,853,304
Pro Salary Cap To Date	$38,341,552
Farm Salary Cap To Date	$2,103,296
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$198,775
Pro Estimated Expenses	$198,775
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,818
Farm Estimated Expenses	$0
Estimated Season Expenses	$198,775
Estimated Season Salary Cap	$38,534,444
Estimate Under Maximum Salary Cap of $58,014,032	$19,479,588
Estimate Over Minimum Salary Cap of $23,000,000	$15,534,444
Current Bank Account	$14,514,032
Projected Bank Account	$14,315,257

Pro Players Salaries
Anze Kopitar	$6,375,000 (4)
-Salary Remaining :	$31,250
Drew Doughty	$4,000,000 (3)
-Salary Remaining :	$19,608
Jonathan Quick	$3,800,000 (3)
-Salary Remaining :	$18,627
Tim Connolly	$3,000,000 (2)
-Salary Remaining :	$14,706
Drew Miller	$2,750,000 (2)
-Salary Remaining :	$13,480
Danny Richmond (Out of Payroll)	$2,700,000 (3)
-Salary Remaining :	$13,235
Blake Wheeler	$2,200,000 (1)
-Salary Remaining :	$10,784
Patrik Elias	$2,000,000 (2)
-Salary Remaining :	$9,804
Ryan Whitney	$2,000,000 (1)
-Salary Remaining :	$9,804
Jordan Nolan	$1,750,000 (4)
-Salary Remaining :	$8,578
Dustin Penner	$1,500,000 (1)
-Salary Remaining :	$7,353
Chris Campoli	$1,400,000 (2)
-Salary Remaining :	$6,863
Oliver Ekman-Larsson	$1,350,000 (3)
-Salary Remaining :	$6,618
Lubomir Visnovsky	$1,200,000 (1)
-Salary Remaining :	$5,882
Patrick Kaleta	$1,150,000 (3)
-Salary Remaining :	$5,637
Evgeni Nabokov	$1,000,000 (1)
-Salary Remaining :	$4,902
David Hale	$850,000 (2)
-Salary Remaining :	$4,167
Boyd Devereaux	$775,000 (1)
-Salary Remaining :	$3,799
Brandon Bollig	$750,000 (2)
-Salary Remaining :	$3,676
Daniel Cleary	$750,000 (1)
-Salary Remaining :	$3,676
Vladimir Tarasenko	$750,000 (1)
-Salary Remaining :	$3,676
Total Pro Players	21
Salary Commitment
Year 9 : $42,050,000
Year 10 : $32,000,000
Year 11 : $23,775,000
Year 12 : $8,125,000
Salary Average Commitment
Year 9 : $40,650,000
Year 10 : $30,425,000
Year 11 : $19,825,000
Year 12 : $8,125,000
Salary Cap with 1 Way Contract
Year 9 : $42,050,000
Year 10 : $31,875,000
Year 11 : $21,125,000
Year 12 : $8,125,000

Farm Players Salaries
Johnny Gaudreau	$500,000 (2)
Salary Remaining :	$0
Jhonas Enroth	$95,000 (1)
Salary Remaining :	$0
Shawn Matthias	$90,000 (1)
Salary Remaining :	$0
Matt Irwin	$85,000 (2)
Salary Remaining :	$0
Justin Williams	$85,000 (1)
Salary Remaining :	$0
Theo Peckham	$80,000 (2)
Salary Remaining :	$0
Tom Gilbert	$77,500 (1)
Salary Remaining :	$0
Tyler Toffoli	$75,000 (1)
Salary Remaining :	$0
Riley Cote	$75,000 (1)
Salary Remaining :	$0
Reilly Smith	$75,000 (4)
Salary Remaining :	$0
Riley Sheahan	$75,000 (1)
Salary Remaining :	$0
Justin Faulk	$75,000 (1)
Salary Remaining :	$0
Alec Martinez	$70,000 (1)
Salary Remaining :	$0
Ty Wishart	$65,000 (3)
Salary Remaining :	$0
Ben Bishop	$60,000 (1)
Salary Remaining :	$0
Brian Dumoulin	$60,000 (4)
Salary Remaining :	$0
Patrick Maroon	$57,500 (2)
Salary Remaining :	$0
Zac Rinaldo	$55,000 (1)
Salary Remaining :	$0
Tyler McNeely	$55,000 (1)
Salary Remaining :	$0
Tom Pyatt	$55,000 (1)
Salary Remaining :	$0
Jannik Hansen	$50,000 (1)
Salary Remaining :	$0
Joe Morrow	$50,000 (2)
Salary Remaining :	$0
Brandon Saad	$50,000 (2)
Salary Remaining :	$0
Alexandre Grenier	$50,000 (2)
Salary Remaining :	$0
Rickard Rakell	$50,000 (2)
Salary Remaining :	$0
Jake Muzzin	$50,000 (2)
Salary Remaining :	$0
Matt Tennyson	$50,000 (1)
Salary Remaining :	$0
Trevor Lewis	$50,000 (1)
Salary Remaining :	$0
Andrew Hammond	$50,000 (1)
Salary Remaining :	$0
Anthony Peluso	$50,000 (1)
Salary Remaining :	$0
Ryan White	$50,000 (1)
Salary Remaining :	$0
Emerson Etem	$50,000 (1)
Salary Remaining :	$0
Jamie McGinn	$50,000 (1)
Salary Remaining :	$0
Derek Forbort	$35,000 (1)
Salary Remaining :	$0
Greg Pateryn	$30,000 (1)
Salary Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 9 : $2,580,000
Year 10 : $827,500
Year 11 : $252,500
Year 12 : $200,000
Salary Average Commitment
Year 9 : $2,367,500
Year 10 : $710,000
Year 11 : $195,000
Year 12 : $135,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Stadium
Level 1:	6000 - $110 - 3,879 - 64.65%
Level 2:	5000 - $59 - 3,595 - 71.91%
Level 3:	2000 - $39 - 1,346 - 67.28%
Level 4:	4000 - $35 - 2,066 - 51.64%
Luxury :	1000 - $210 - 638 - 63.81%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,466 - 73.32%
Farm Level 2:	1000 - $15 - 733 - 73.28%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,523 - 64.02%
Average Income per Game	$1,032,197
Year to Date Revenue	$41,287,886
Farm
Home Games Left	0
Average Attendance - %	2,199 - 73.31%
Average Income per Game	$65,433
Year to Date Revenue	$2,617,324
Expense
Pro Players Total Salaries	$39,900,000
Farm Players Total Salaries	$2,295,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,903,770
Farm Year To Date Expenses	$2,258,044
Pro Salary Cap To Date	$39,913,558
Farm Salary Cap To Date	$1,508,020
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$205,392
Pro Estimated Expenses	$205,392
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,379
Farm Estimated Expenses	$0
Estimated Season Expenses	$205,392
Estimated Season Salary Cap	$40,109,146
Estimate Under Maximum Salary Cap of $54,484,564	$14,375,418
Estimate Over Minimum Salary Cap of $23,000,000	$17,109,146
Current Bank Account	$10,984,564
Projected Bank Account	$10,779,172

Pro Players Salaries
Henrik Zetterberg	$5,500,000 (3)
-Salary Remaining :	$26,961
Robert Nilsson	$3,750,000 (3)
-Salary Remaining :	$18,382
Kris Versteeg	$3,500,000 (1)
-Salary Remaining :	$17,157
Brent Burns	$3,500,000 (3)
-Salary Remaining :	$17,157
Tyler Weiman	$3,000,000 (4)
-Salary Remaining :	$14,706
Pierre-Marc Bouchard	$2,300,000 (1)
-Salary Remaining :	$11,275
Jaroslav Halak	$2,100,000 (4)
-Salary Remaining :	$10,294
Chris Higgins	$2,000,000 (1)
-Salary Remaining :	$9,804
John Carlson	$1,700,000 (3)
-Salary Remaining :	$8,333
Jeff Schultz	$1,700,000 (1)
-Salary Remaining :	$8,333
Andy Rogers	$1,700,000 (3)
-Salary Remaining :	$8,333
Steve Bernier	$1,300,000 (2)
-Salary Remaining :	$6,373
Sheldon Keefe	$1,200,000 (1)
-Salary Remaining :	$5,882
Darroll Powe	$1,100,000 (3)
-Salary Remaining :	$5,392
Wes O'Neill	$1,100,000 (1)
-Salary Remaining :	$5,392
Victor Hedman	$1,000,000 (4)
-Salary Remaining :	$4,902
Daniel Carcillo	$975,000 (2)
-Salary Remaining :	$4,779
Logan Couture	$925,000 (2)
-Salary Remaining :	$4,534
Pierre-Luc Létourneau	$800,000 (2)
-Salary Remaining :	$3,922
Wayne Simmonds	$750,000 (2)
-Salary Remaining :	$3,676
Total Pro Players	20
Salary Commitment
Year 9 : $39,900,000
Year 10 : $29,325,000
Year 11 : $25,200,000
Year 12 : $7,750,000
Salary Average Commitment
Year 9 : $34,725,000
Year 10 : $28,175,000
Year 11 : $23,800,000
Year 12 : $6,100,000
Salary Cap with 1 Way Contract
Year 9 : $39,900,000
Year 10 : $28,100,000
Year 11 : $23,350,000
Year 12 : $6,100,000

Farm Players Salaries
Alexander Sulzer	$875,000 (1)
Salary Remaining :	$0
Mikael Backlund	$90,000 (2)
Salary Remaining :	$0
Sergei Bobrovsky	$80,000 (3)
Salary Remaining :	$0
Davis Drewiske	$70,000 (1)
Salary Remaining :	$0
Shawn Belle	$70,000 (1)
Salary Remaining :	$0
Ryan Shannon	$65,000 (1)
Salary Remaining :	$0
Kenndal McArdle	$62,500 (1)
Salary Remaining :	$0
Kyle Wharton	$57,500 (1)
Salary Remaining :	$0
Dwight King	$55,000 (2)
Salary Remaining :	$0
Branko Radivojevic	$50,000 (1)
Salary Remaining :	$0
Bobby Farnham	$50,000 (1)
Salary Remaining :	$0
Dmitri Orlov	$50,000 (4)
Salary Remaining :	$0
John McCarthy	$50,000 (1)
Salary Remaining :	$0
Colby Cohen	$50,000 (2)
Salary Remaining :	$0
Freddie Hamilton	$50,000 (1)
Salary Remaining :	$0
Roman Polak	$50,000 (1)
Salary Remaining :	$0
Tyler Brenner	$50,000 (2)
Salary Remaining :	$0
Andrew Kozek	$50,000 (1)
Salary Remaining :	$0
Jeremy Smith	$42,500 (2)
Salary Remaining :	$0
Alex Berry	$40,000 (1)
Salary Remaining :	$0
Brett Sutter	$40,000 (1)
Salary Remaining :	$0
Marc-André Cliche	$40,000 (1)
Salary Remaining :	$0
Eric Mestery	$40,000 (1)
Salary Remaining :	$0
Mitch Callahan	$30,000 (2)
Salary Remaining :	$0
Anthony Nigro	$30,000 (1)
Salary Remaining :	$0
Mac Bennett	$30,000 (1)
Salary Remaining :	$0
Mike Halmo	$27,500 (2)
Salary Remaining :	$0
Max McCormick	$25,000 (2)
Salary Remaining :	$0
Fredrik Claesson	$25,000 (2)
Salary Remaining :	$0
Darren Kramer	$25,000 (2)
Salary Remaining :	$0
Joseph Cramarossa	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 9 : $2,295,000
Year 10 : $627,500
Year 11 : $170,000
Year 12 : $65,000
Salary Average Commitment
Year 9 : $2,240,000
Year 10 : $562,500
Year 11 : $130,000
Year 12 : $50,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Maple Leafs Garden
Level 1:	6000 - $85 - 5,050 - 84.16%
Level 2:	5000 - $50 - 4,174 - 83.48%
Level 3:	2000 - $31 - 1,624 - 81.18%
Level 4:	4000 - $20 - 3,269 - 81.72%
Luxury :	1000 - $150 - 837 - 83.66%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,487 - 74.35%
Farm Level 2:	1000 - $20 - 739 - 73.92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,952 - 83.07%
Average Income per Game	$1,104,367
Year to Date Revenue	$44,174,693
Farm
Home Games Left	0
Average Attendance - %	2,226 - 74.21%
Average Income per Game	$77,976
Year to Date Revenue	$3,119,046
Expense
Pro Players Total Salaries	$43,925,000
Farm Players Total Salaries	$2,372,500
Coaches Total Salaries	$3,800,000
Luxury Taxe Total	$1,050,880
Pro Year To Date Expenses	$44,131,462
Farm Year To Date Expenses	$2,739,733
Pro Salary Cap To Date	$40,789,565
Farm Salary Cap To Date	$1,937,697
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$230,025
Pro Estimated Expenses	$230,025
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,023
Farm Estimated Expenses	$0
Estimated Season Expenses	$230,025
Estimated Season Salary Cap	$41,004,884
Estimate Under Maximum Salary Cap of $80,526,997	$39,522,113
Estimate Over Minimum Salary Cap of $23,000,000	$18,004,884
Current Bank Account	$37,026,997
Projected Bank Account	$36,796,972

Pro Players Salaries
Claude Giroux	$7,500,000 (1)
-Salary Remaining :	$36,765
Evgeni Malkin	$6,500,000 (3)
-Salary Remaining :	$31,863
Tobias Enstrom	$4,000,000 (1)
-Salary Remaining :	$19,608
Marc-André Fleury	$3,800,000 (2)
-Salary Remaining :	$18,627
Braydon Coburn	$2,000,000 (2)
-Salary Remaining :	$9,804
Jordan Staal	$2,000,000 (1)
-Salary Remaining :	$9,804
Alexander Frolov	$1,825,000 (2)
-Salary Remaining :	$8,946
Taylor Chorney	$1,800,000 (4)
-Salary Remaining :	$8,824
Marc-Édouard Vlasic	$1,800,000 (2)
-Salary Remaining :	$8,824
Fabian Brunnstrom	$1,600,000 (4)
-Salary Remaining :	$7,843
Jamie McBain	$1,600,000 (1)
-Salary Remaining :	$7,843
Michael Grabner	$1,500,000 (2)
-Salary Remaining :	$7,353
Justin Schultz	$1,250,000 (2)
-Salary Remaining :	$6,127
Colby Armstrong	$1,000,000 (1)
-Salary Remaining :	$4,902
Eric Nystrom	$1,000,000 (2)
-Salary Remaining :	$4,902
Blake Comeau	$950,000 (2)
-Salary Remaining :	$4,657
Rob Schremp	$950,000 (1)
-Salary Remaining :	$4,657
Alex Stalock	$800,000 (1)
-Salary Remaining :	$3,922
Justin Abdelkader	$800,000 (3)
-Salary Remaining :	$3,922
John Klingberg	$750,000 (1)
-Salary Remaining :	$3,676
Ryan Craig	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	21
Salary Commitment
Year 9 : $43,925,000
Year 10 : $27,125,000
Year 11 : $11,900,000
Year 12 : $4,200,000
Salary Average Commitment
Year 9 : $28,375,000
Year 10 : $23,650,000
Year 11 : $10,450,000
Year 12 : $3,400,000
Salary Cap with 1 Way Contract
Year 9 : $43,925,000
Year 10 : $24,825,000
Year 11 : $10,700,000
Year 12 : $3,400,000

Farm Players Salaries
Zac Dalpe	$550,000 (3)
Salary Remaining :	$0
Jamie Benn	$100,000 (1)
Salary Remaining :	$0
T.J Galiardi	$92,500 (1)
Salary Remaining :	$0
Ryan Carter	$90,000 (1)
Salary Remaining :	$0
Robbie Earl	$85,000 (1)
Salary Remaining :	$0
Mathieu Carle	$75,000 (3)
Salary Remaining :	$0
Martins Karsums	$75,000 (1)
Salary Remaining :	$0
Charlie Coyle	$75,000 (1)
Salary Remaining :	$0
Colin McDonald	$70,000 (1)
Salary Remaining :	$0
Evgeny Grachev	$65,000 (2)
Salary Remaining :	$0
Matt Corrente	$65,000 (1)
Salary Remaining :	$0
Brian Salcido	$65,000 (1)
Salary Remaining :	$0
Ben Smith	$60,000 (3)
Salary Remaining :	$0
Carl Gunnarsson	$60,000 (1)
Salary Remaining :	$0
Ryan Russell	$55,000 (1)
Salary Remaining :	$0
Thomas McCollum	$55,000 (3)
Salary Remaining :	$0
Olivier Roy	$55,000 (2)
Salary Remaining :	$0
T.J Brodie	$52,500 (2)
Salary Remaining :	$0
Mark Scheifele	$50,000 (2)
Salary Remaining :	$0
Jeremy Morin	$50,000 (3)
Salary Remaining :	$0
Iiro Pakarinen	$50,000 (2)
Salary Remaining :	$0
Jordan Schroeder	$50,000 (2)
Salary Remaining :	$0
Jeff May	$50,000 (2)
Salary Remaining :	$0
Oskars Bartulis	$50,000 (2)
Salary Remaining :	$0
Tim Erixon	$50,000 (4)
Salary Remaining :	$0
Corey Tropp	$50,000 (2)
Salary Remaining :	$0
Tyson Sexsmith	$40,000 (1)
Salary Remaining :	$0
Colton Sceviour	$40,000 (2)
Salary Remaining :	$0
Jacob Josefson	$35,000 (2)
Salary Remaining :	$0
Andreas Engqvist	$32,500 (2)
Salary Remaining :	$0
Philippe Cornet	$30,000 (1)
Salary Remaining :	$0
Jamie Devane	$25,000 (1)
Salary Remaining :	$0
Ryan Sproul	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 9 : $2,372,500
Year 10 : $1,015,000
Year 11 : $420,000
Year 12 : $60,000
Salary Average Commitment
Year 9 : $2,115,000
Year 10 : $930,000
Year 11 : $340,000
Year 12 : $50,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 4,129 - 68.82%
Level 2:	5000 - $60 - 3,526 - 70.52%
Level 3:	2000 - $41 - 1,286 - 64.28%
Level 4:	4000 - $30 - 2,378 - 59.45%
Luxury :	1000 - $160 - 954 - 95.44%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,477 - 73.86%
Farm Level 2:	1000 - $15 - 736 - 73.57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,273 - 68.19%
Average Income per Game	$1,036,454
Year to Date Revenue	$41,458,146
Farm
Home Games Left	0
Average Attendance - %	2,213 - 73.76%
Average Income per Game	$65,871
Year to Date Revenue	$2,634,850
Expense
Pro Players Total Salaries	$39,595,000
Farm Players Total Salaries	$1,785,000
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$37,324,577
Farm Year To Date Expenses	$2,525,169
Pro Salary Cap To Date	$36,329,471
Farm Salary Cap To Date	$1,716,311
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$198,995
Pro Estimated Expenses	$198,995
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,056
Farm Estimated Expenses	$0
Estimated Season Expenses	$198,995
Estimated Season Salary Cap	$36,523,564
Estimate Under Maximum Salary Cap of $50,725,134	$14,201,570
Estimate Over Minimum Salary Cap of $23,000,000	$13,523,564
Current Bank Account	$7,225,134
Projected Bank Account	$7,026,139

Pro Players Salaries
Jean-Pierre Dumont	$4,000,000 (3)
-Salary Remaining :	$19,608
Chris Drury	$3,500,000 (2)
-Salary Remaining :	$17,157
Marek Svatos	$3,250,000 (2)
-Salary Remaining :	$15,931
Fedor Tyutin	$3,000,000 (3)
-Salary Remaining :	$14,706
Martin Brodeur	$3,000,000 (1)
-Salary Remaining :	$14,706
Vaclav Prospal	$2,500,000 (1)
-Salary Remaining :	$12,255
R.J. Umberger	$1,750,000 (1)
-Salary Remaining :	$8,578
Dustin Byfuglien	$1,500,000 (1)
-Salary Remaining :	$7,353
Paul Gaustad	$1,400,000 (1)
-Salary Remaining :	$6,863
Ryan Ellis	$1,250,000 (4)
-Salary Remaining :	$6,127
Niklas Kronwall	$1,250,000 (2)
-Salary Remaining :	$6,127
Dmitry Kulikov	$1,250,000 (4)
-Salary Remaining :	$6,127
Kyle Calder	$1,200,000 (3)
-Salary Remaining :	$5,882
Pascal Dupuis	$1,200,000 (1)
-Salary Remaining :	$5,882
Julien Ellis	$1,200,000 (2)
-Salary Remaining :	$5,882
Matt Moulson	$1,200,000 (3)
-Salary Remaining :	$5,882
Nikolai Kulemin	$1,050,000 (3)
-Salary Remaining :	$5,147
Michael Ryder	$1,000,000 (3)
-Salary Remaining :	$4,902
Jarret Stoll	$995,000 (2)
-Salary Remaining :	$4,877
Mark Eaton	$975,000 (1)
-Salary Remaining :	$4,779
T.J. Fast	$975,000 (4)
-Salary Remaining :	$4,779
Loïc Lacasse	$900,000 (1)
-Salary Remaining :	$4,412
Rich Peverley	$750,000 (2)
-Salary Remaining :	$3,676
Nikita Kucherov	$500,000 (2)
-Salary Remaining :	$2,451
Total Pro Players	24
Salary Commitment
Year 9 : $39,595,000
Year 10 : $26,695,000
Year 11 : $14,350,000
Year 12 : $5,750,000
Salary Average Commitment
Year 9 : $42,515,000
Year 10 : $26,565,000
Year 11 : $14,770,000
Year 12 : $3,475,000
Salary Cap with 1 Way Contract
Year 9 : $39,595,000
Year 10 : $26,370,000
Year 11 : $14,925,000
Year 12 : $3,475,000

Farm Players Salaries
Willie Mitchell	$80,000 (2)
Salary Remaining :	$0
Jeff Skinner	$75,000 (1)
Salary Remaining :	$0
Matt Gilroy	$70,000 (1)
Salary Remaining :	$0
Mike Zigomanis	$70,000 (3)
Salary Remaining :	$0
Dan Fritsche	$65,000 (3)
Salary Remaining :	$0
Bruno Gervais	$65,000 (2)
Salary Remaining :	$0
Tim Crowder	$60,000 (4)
Salary Remaining :	$0
Jonas Junland	$60,000 (3)
Salary Remaining :	$0
Milan Bartovic	$57,500 (3)
Salary Remaining :	$0
Marc-André Gragnani	$57,500 (2)
Salary Remaining :	$0
Carl Klingberg	$55,000 (4)
Salary Remaining :	$0
Cody McLeod	$55,000 (1)
Salary Remaining :	$0
Geoff Paukovich	$55,000 (3)
Salary Remaining :	$0
Nathan Davis	$55,000 (4)
Salary Remaining :	$0
Philipp Grubauer	$50,000 (1)
Salary Remaining :	$0
Dylan McIlrath	$50,000 (1)
Salary Remaining :	$0
Michael Bournival	$50,000 (1)
Salary Remaining :	$0
Connor Murphy	$50,000 (2)
Salary Remaining :	$0
John Gibson	$50,000 (2)
Salary Remaining :	$0
Kevin Veilleux	$45,000 (2)
Salary Remaining :	$0
Mark Fayne	$40,000 (1)
Salary Remaining :	$0
Stefan Chaput	$37,500 (1)
Salary Remaining :	$0
Mike Sislo	$37,500 (1)
Salary Remaining :	$0
Jayson Megna	$35,000 (1)
Salary Remaining :	$0
Chris Terry	$35,000 (2)
Salary Remaining :	$0
Jonathan Rheault	$35,000 (3)
Salary Remaining :	$0
Ryan Bourque	$35,000 (3)
Salary Remaining :	$0
Petr Kalus	$35,000 (3)
Salary Remaining :	$0
Maksim Mayorov	$32,500 (1)
Salary Remaining :	$0
Nicklas Jensen	$30,000 (2)
Salary Remaining :	$0
Hunter Tremblay	$27,500 (1)
Salary Remaining :	$0
Johan Ryno	$27,500 (1)
Salary Remaining :	$0
Dennis Persson	$27,500 (1)
Salary Remaining :	$0
Akim Aliu	$25,000 (1)
Salary Remaining :	$0
Ben Sexton	$25,000 (4)
Salary Remaining :	$0
Brian Ferlin	$25,000 (2)
Salary Remaining :	$0
Julian Melchiori	$25,000 (1)
Salary Remaining :	$0
James Marcou	$25,000 (4)
Salary Remaining :	$0
Brad Ross	$25,000 (1)
Salary Remaining :	$0
David Broll	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	40
Salary Commitment
Year 9 : $1,785,000
Year 10 : $1,165,000
Year 11 : $685,000
Year 12 : $782,500
Salary Average Commitment
Year 9 : $1,557,500
Year 10 : $1,072,500
Year 11 : $622,500
Year 12 : $220,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bank Atlantic Cente
Level 1:	6000 - $83 - 5,766 - 96.10%
Level 2:	5000 - $50 - 4,797 - 95.94%
Level 3:	2000 - $45 - 1,179 - 58.96%
Level 4:	4000 - $27 - 2,617 - 65.43%
Luxury :	1000 - $140 - 970 - 96.99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 1,454 - 72.68%
Farm Level 2:	1000 - $15 - 719 - 71.85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,329 - 85.16%
Average Income per Game	$1,122,596
Year to Date Revenue	$44,903,847
Farm
Home Games Left	0
Average Attendance - %	2,172 - 72.40%
Average Income per Game	$49,473
Year to Date Revenue	$1,978,922
Expense
Pro Players Total Salaries	$42,100,000
Farm Players Total Salaries	$2,000,000
Coaches Total Salaries	$3,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,737,615
Farm Year To Date Expenses	$2,398,684
Pro Salary Cap To Date	$38,371,225
Farm Salary Cap To Date	$2,096,198
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$222,304
Pro Estimated Expenses	$222,304
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,616
Farm Estimated Expenses	$0
Estimated Season Expenses	$222,304
Estimated Season Salary Cap	$38,577,598
Estimate Under Maximum Salary Cap of $63,121,113	$24,543,515
Estimate Over Minimum Salary Cap of $23,000,000	$15,577,598
Current Bank Account	$19,621,113
Projected Bank Account	$19,398,809

Pro Players Salaries
Sidney Crosby	$6,000,000 (4)
-Salary Remaining :	$29,412
Marian Hossa	$6,000,000 (3)
-Salary Remaining :	$29,412
Scott Gomez	$5,000,000 (1)
-Salary Remaining :	$24,510
Antti Niemi	$2,500,000 (4)
-Salary Remaining :	$12,255
Guillaume Latendresse	$2,450,000 (3)
-Salary Remaining :	$12,010
Steve Montador	$2,300,000 (2)
-Salary Remaining :	$11,275
Andrew Ebbett	$2,250,000 (1)
-Salary Remaining :	$11,029
Loui Eriksson	$1,825,000 (1)
-Salary Remaining :	$8,946
Andy McDonald	$1,800,000 (2)
-Salary Remaining :	$8,824
Sergei Samsonov	$1,300,000 (2)
-Salary Remaining :	$6,373
Peter Prucha	$1,250,000 (3)
-Salary Remaining :	$6,127
Matthew Spiller	$1,150,000 (1)
-Salary Remaining :	$5,637
Keith Kinkaid	$1,100,000 (3)
-Salary Remaining :	$5,392
Brendan Smith	$975,000 (1)
-Salary Remaining :	$4,779
Nick Schultz	$950,000 (2)
-Salary Remaining :	$4,657
Shawn Horcoff	$950,000 (2)
-Salary Remaining :	$4,657
Jeff Tambellini	$900,000 (1)
-Salary Remaining :	$4,412
Alexander Perezhogin	$800,000 (1)
-Salary Remaining :	$3,922
Keith Aulie	$750,000 (2)
-Salary Remaining :	$3,676
Keith Ballard	$750,000 (1)
-Salary Remaining :	$3,676
Pasi Salonen	$600,000 (2)
-Salary Remaining :	$2,941
Brad Stuart	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	22
Salary Commitment
Year 9 : $42,100,000
Year 10 : $26,125,000
Year 11 : $19,250,000
Year 12 : $9,700,000
Salary Average Commitment
Year 9 : $42,850,000
Year 10 : $31,550,000
Year 11 : $23,100,000
Year 12 : $8,500,000
Salary Cap with 1 Way Contract
Year 9 : $42,100,000
Year 10 : $27,950,000
Year 11 : $19,300,000
Year 12 : $8,500,000

Farm Players Salaries
Matt Halischuk	$800,000 (1)
Salary Remaining :	$0
Erik Gudbranson	$750,000 (1)
Salary Remaining :	$0
Daniel Paille	$95,000 (2)
Salary Remaining :	$0
Radko Gudas	$75,000 (1)
Salary Remaining :	$0
Guillaume Desbiens	$70,000 (2)
Salary Remaining :	$0
Jonathan Matsumoto	$70,000 (1)
Salary Remaining :	$0
William Colbert	$65,000 (3)
Salary Remaining :	$0
Cédric Lalonde-McNicoll	$62,500 (2)
Salary Remaining :	$0
Nate Guenin	$60,000 (1)
Salary Remaining :	$0
Johannes Salmonsson	$60,000 (2)
Salary Remaining :	$0
Brandon Gormley (Out of Payroll)	$50,000 (1)
Salary Remaining :	$0
Petr Straka	$50,000 (1)
Salary Remaining :	$0
Max Reinhart	$50,000 (1)
Salary Remaining :	$0
Mika Zibanejad	$50,000 (2)
Salary Remaining :	$0
Ivan Vishnevski	$50,000 (1)
Salary Remaining :	$0
Tyler Plante	$50,000 (2)
Salary Remaining :	$0
Petr Mrazek	$50,000 (1)
Salary Remaining :	$0
Chris Mueller	$45,000 (1)
Salary Remaining :	$0
Jonathan Cheechoo	$45,000 (2)
Salary Remaining :	$0
Jarod Palmer	$42,500 (1)
Salary Remaining :	$0
Erik Gustafsson	$40,000 (1)
Salary Remaining :	$0
Geordie Wudrick	$40,000 (1)
Salary Remaining :	$0
Luca Caputi	$30,000 (1)
Salary Remaining :	$0
Michael Paliotta	$25,000 (2)
Salary Remaining :	$0
Dale Weise	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 9 : $2,750,000
Year 10 : $580,000
Year 11 : $70,000
Year 12 : $0
Salary Average Commitment
Year 9 : $2,382,500
Year 10 : $552,500
Year 11 : $65,000
Year 12 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Igloo
Level 1:	6000 - $77 - 5,909 - 98.48%
Level 2:	5000 - $45 - 4,917 - 98.33%
Level 3:	2000 - $28 - 1,957 - 97.86%
Level 4:	4000 - $20 - 3,889 - 97.24%
Luxury :	1000 - $160 - 972 - 97.21%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,499 - 74.97%
Farm Level 2:	1000 - $20 - 732 - 73.19%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,644 - 98.02%
Average Income per Game	$1,109,022
Year to Date Revenue	$44,360,862
Farm
Home Games Left	0
Average Attendance - %	2,231 - 74.38%
Average Income per Game	$78,344
Year to Date Revenue	$3,133,746
Expense
Pro Players Total Salaries	$42,200,000
Farm Players Total Salaries	$1,387,500
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,972,555
Farm Year To Date Expenses	$1,931,607
Pro Salary Cap To Date	$40,927,465
Farm Salary Cap To Date	$1,326,715
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$216,667
Pro Estimated Expenses	$216,667
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,038
Farm Estimated Expenses	$0
Estimated Season Expenses	$216,667
Estimated Season Salary Cap	$41,134,328
Estimate Under Maximum Salary Cap of $82,468,472	$41,334,144
Estimate Over Minimum Salary Cap of $23,000,000	$18,134,328
Current Bank Account	$38,968,472
Projected Bank Account	$38,751,805

Pro Players Salaries
Dion Phaneuf	$5,600,000 (4)
-Salary Remaining :	$27,451
Simon Gagné	$4,750,000 (2)
-Salary Remaining :	$23,284
Brian Elliott	$3,300,000 (2)
-Salary Remaining :	$16,176
Steven Stamkos	$3,000,000 (1)
-Salary Remaining :	$14,706
Bobby Ryan	$2,750,000 (4)
-Salary Remaining :	$13,480
Nathan Horton	$2,750,000 (2)
-Salary Remaining :	$13,480
Duncan Keith	$2,500,000 (2)
-Salary Remaining :	$12,255
Luke Schenn	$2,000,000 (2)
-Salary Remaining :	$9,804
Josef Vasicek	$2,000,000 (2)
-Salary Remaining :	$9,804
Andrew Cogliano	$1,500,000 (3)
-Salary Remaining :	$7,353
Steve Sullivan	$1,500,000 (1)
-Salary Remaining :	$7,353
Josh Tordjman	$1,250,000 (1)
-Salary Remaining :	$6,127
Paul Ranger	$1,200,000 (1)
-Salary Remaining :	$5,882
Brian McGrattan	$1,100,000 (2)
-Salary Remaining :	$5,392
Sam Gagner	$1,000,000 (1)
-Salary Remaining :	$4,902
Sean Zimmerman	$1,000,000 (1)
-Salary Remaining :	$4,902
Oleg Kvasha	$1,000,000 (1)
-Salary Remaining :	$4,902
Max Pacioretty	$1,000,000 (4)
-Salary Remaining :	$4,902
Derek Joslin	$950,000 (2)
-Salary Remaining :	$4,657
Brayden Schenn	$850,000 (4)
-Salary Remaining :	$4,167
Cory Sarich	$700,000 (1)
-Salary Remaining :	$3,431
Nikita Alexeev	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	22
Salary Commitment
Year 9 : $42,200,000
Year 10 : $33,250,000
Year 11 : $13,050,000
Year 12 : $11,600,000
Salary Average Commitment
Year 9 : $40,325,000
Year 10 : $29,950,000
Year 11 : $11,700,000
Year 12 : $10,200,000
Salary Cap with 1 Way Contract
Year 9 : $42,200,000
Year 10 : $31,050,000
Year 11 : $11,700,000
Year 12 : $10,200,000

Farm Players Salaries
Chet Pickard	$80,000 (2)
Salary Remaining :	$0
Peter Mannino	$80,000 (2)
Salary Remaining :	$0
Cameron Gaunce	$75,000 (3)
Salary Remaining :	$0
Eric Wellwood	$75,000 (3)
Salary Remaining :	$0
Riley Armstrong	$75,000 (1)
Salary Remaining :	$0
Denis Bodrov	$60,000 (2)
Salary Remaining :	$0
Eric Gryba	$60,000 (1)
Salary Remaining :	$0
Mark Pysyk	$50,000 (1)
Salary Remaining :	$0
Josh Jooris	$50,000 (1)
Salary Remaining :	$0
Marcus Foligno	$50,000 (3)
Salary Remaining :	$0
Andrew Shaw	$50,000 (2)
Salary Remaining :	$0
Ben Eager	$50,000 (1)
Salary Remaining :	$0
Joacim Eriksson	$50,000 (2)
Salary Remaining :	$0
Justin Peters	$50,000 (2)
Salary Remaining :	$0
Ryan Keller	$45,000 (1)
Salary Remaining :	$0
Rick Schofield	$40,000 (2)
Salary Remaining :	$0
Francis Paré	$40,000 (1)
Salary Remaining :	$0
Jim O'Brien	$40,000 (2)
Salary Remaining :	$0
Eric Knodel	$40,000 (1)
Salary Remaining :	$0
J.T. Wyman (Out of Payroll)	$37,500 (1)
Salary Remaining :	$0
Curtis Hamilton	$35,000 (1)
Salary Remaining :	$0
Jerome Samson	$35,000 (1)
Salary Remaining :	$0
Roman Horak	$30,000 (1)
Salary Remaining :	$0
Joe Finley	$30,000 (2)
Salary Remaining :	$0
Joshua Leivo	$30,000 (2)
Salary Remaining :	$0
Riley Nash	$30,000 (1)
Salary Remaining :	$0
Danny Biega	$25,000 (1)
Salary Remaining :	$0
Alexei Marchenko	$25,000 (2)
Salary Remaining :	$0
Scott Mayfield	$25,000 (2)
Salary Remaining :	$0
Dominik Uher	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 9 : $1,387,500
Year 10 : $892,500
Year 11 : $265,000
Year 12 : $0
Salary Average Commitment
Year 9 : $1,287,500
Year 10 : $770,000
Year 11 : $200,000
Year 12 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wildcat center
Level 1:	6000 - $83 - 5,699 - 94.99%
Level 2:	5000 - $49 - 4,720 - 94.40%
Level 3:	2000 - $29 - 1,875 - 93.76%
Level 4:	4000 - $21 - 2,979 - 74.47%
Luxury :	1000 - $165 - 743 - 74.35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,481 - 74.07%
Farm Level 2:	1000 - $20 - 739 - 73.91%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,017 - 88.98%
Average Income per Game	$1,123,981
Year to Date Revenue	$44,959,255
Farm
Home Games Left	0
Average Attendance - %	2,220 - 74.02%
Average Income per Game	$77,737
Year to Date Revenue	$3,109,491
Expense
Pro Players Total Salaries	$43,200,000
Farm Players Total Salaries	$2,189,000
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$3,802,588
Pro Year To Date Expenses	$41,959,553
Farm Year To Date Expenses	$2,887,359
Pro Salary Cap To Date	$39,901,899
Farm Salary Cap To Date	$1,783,857
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$220,343
Pro Estimated Expenses	$220,343
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,611
Farm Estimated Expenses	$0
Estimated Season Expenses	$220,343
Estimated Season Salary Cap	$40,100,183
Estimate Under Maximum Salary Cap of $55,459,501	$15,359,318
Estimate Over Minimum Salary Cap of $23,000,000	$17,100,183
Current Bank Account	$11,959,501
Projected Bank Account	$11,739,158

Pro Players Salaries
Alexander Ovechkin	$7,250,000 (3)
-Salary Remaining :	$35,539
Alexander Edler	$4,500,000 (3)
-Salary Remaining :	$22,059
Ryan Kesler	$2,900,000 (2)
-Salary Remaining :	$14,216
Dmitri Kalinin	$2,900,000 (3)
-Salary Remaining :	$14,216
Niclas Bergfors	$2,850,000 (4)
-Salary Remaining :	$13,971
Viktor Fasth	$2,750,000 (1)
-Salary Remaining :	$13,480
Frans Nielsen (Out of Payroll)	$2,750,000 (3)
-Salary Remaining :	$13,480
Byron Bitz	$1,900,000 (3)
-Salary Remaining :	$9,314
Alexander Steen	$1,800,000 (1)
-Salary Remaining :	$8,824
Adam Burish	$1,500,000 (1)
-Salary Remaining :	$7,353
Ryan Mcdonagh	$1,500,000 (1)
-Salary Remaining :	$7,353
David Jones	$1,400,000 (2)
-Salary Remaining :	$6,863
Kris Vernarsky	$1,250,000 (1)
-Salary Remaining :	$6,127
John Moore	$1,250,000 (2)
-Salary Remaining :	$6,127
Brett Clark	$1,150,000 (1)
-Salary Remaining :	$5,637
James Van Riemsdyk	$1,000,000 (1)
-Salary Remaining :	$4,902
Barret Jackman	$1,000,000 (3)
-Salary Remaining :	$4,902
Chad Johnson	$1,000,000 (3)
-Salary Remaining :	$4,902
Andrej Meszaros	$950,000 (2)
-Salary Remaining :	$4,657
Andy Miele	$850,000 (1)
-Salary Remaining :	$4,167
Mikael Granlund	$750,000 (1)
-Salary Remaining :	$3,676
Total Pro Players	21
Salary Commitment
Year 9 : $43,200,000
Year 10 : $31,450,000
Year 11 : $25,050,000
Year 12 : $2,850,000
Salary Average Commitment
Year 9 : $41,600,000
Year 10 : $29,950,000
Year 11 : $23,800,000
Year 12 : $2,850,000
Salary Cap with 1 Way Contract
Year 9 : $43,200,000
Year 10 : $30,650,000
Year 11 : $24,150,000
Year 12 : $2,850,000

Farm Players Salaries
Steve Begin	$500,000 (1)
Salary Remaining :	$0
Jeremy Williams	$200,000 (1)
Salary Remaining :	$0
Erik Ersberg	$95,000 (1)
Salary Remaining :	$0
Sasha Pokulok	$85,000 (1)
Salary Remaining :	$0
Bobby Sanguinetti	$77,500 (2)
Salary Remaining :	$0
Brendan Gallagher	$75,000 (1)
Salary Remaining :	$0
Blake Geoffrion	$67,500 (2)
Salary Remaining :	$0
Patrick McNeill	$60,000 (2)
Salary Remaining :	$0
Antti Raanta	$60,000 (3)
Salary Remaining :	$0
Anton Gustafsson	$57,500 (1)
Salary Remaining :	$0
Frederic St-Denis	$55,000 (2)
Salary Remaining :	$0
Mat Clark	$50,000 (3)
Salary Remaining :	$0
Lane MacDermid	$50,000 (3)
Salary Remaining :	$0
Colton Orr	$50,000 (1)
Salary Remaining :	$0
Chris Butler	$50,000 (1)
Salary Remaining :	$0
David Schlemko	$50,000 (1)
Salary Remaining :	$0
Josh Manson	$50,000 (2)
Salary Remaining :	$0
Zack Smith	$50,000 (3)
Salary Remaining :	$0
Zach Jones	$50,000 (1)
Salary Remaining :	$0
Vernon Fiddler	$50,000 (1)
Salary Remaining :	$0
Jeremy Welsh	$50,000 (1)
Salary Remaining :	$0
Kenneth Agostino	$35,000 (1)
Salary Remaining :	$0
Stanislav Galiev	$35,000 (1)
Salary Remaining :	$0
Nate Schmidt	$35,000 (1)
Salary Remaining :	$0
Christopher DiDomenico	$30,000 (1)
Salary Remaining :	$0
Markus Granlund	$30,000 (2)
Salary Remaining :	$0
Michael Schumacher	$30,000 (3)
Salary Remaining :	$0
Mark McNeill	$30,000 (2)
Salary Remaining :	$0
Chris Lawrence	$30,000 (1)
Salary Remaining :	$0
Adam Almquist	$26,500 (3)
Salary Remaining :	$0
Tyler Graovac	$25,000 (2)
Salary Remaining :	$0
Mattias Backman	$25,000 (2)
Salary Remaining :	$0
Mark MacMillan	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 9 : $2,189,000
Year 10 : $755,000
Year 11 : $305,000
Year 12 : $0
Salary Average Commitment
Year 9 : $1,854,000
Year 10 : $671,500
Year 11 : $266,500
Year 12 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $90 - 4,570 - 76.16%
Level 2:	5000 - $55 - 3,937 - 78.74%
Level 3:	2000 - $30 - 1,954 - 97.70%
Level 4:	4000 - $20 - 3,887 - 97.17%
Luxury :	1000 - $175 - 756 - 75.64%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,473 - 73.64%
Farm Level 2:	1000 - $15 - 727 - 72.70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,103 - 83.91%
Average Income per Game	$1,030,970
Year to Date Revenue	$41,238,802
Farm
Home Games Left	0
Average Attendance - %	2,200 - 73.32%
Average Income per Game	$65,573
Year to Date Revenue	$2,622,932
Expense
Pro Players Total Salaries	$41,275,000
Farm Players Total Salaries	$3,076,000
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,911,614
Farm Year To Date Expenses	$2,089,405
Pro Salary Cap To Date	$39,757,253
Farm Salary Cap To Date	$1,783,739
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$212,132
Pro Estimated Expenses	$212,132
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,051
Farm Estimated Expenses	$0
Estimated Season Expenses	$212,132
Estimated Season Salary Cap	$39,959,581
Estimate Under Maximum Salary Cap of $61,783,720	$21,824,139
Estimate Over Minimum Salary Cap of $23,000,000	$16,959,581
Current Bank Account	$18,283,720
Projected Bank Account	$18,071,588

Pro Players Salaries
Milan Lucic	$5,500,000 (3)
-Salary Remaining :	$26,961
Cam Barker	$4,000,000 (2)
-Salary Remaining :	$19,608
Mike Cammalleri	$3,950,000 (1)
-Salary Remaining :	$19,363
Henrik Lundqvist	$3,750,000 (4)
-Salary Remaining :	$18,382
Stephen Weiss	$3,250,000 (1)
-Salary Remaining :	$15,931
Patrice Bergeron	$2,750,000 (3)
-Salary Remaining :	$13,480
Mark Fistric	$2,000,000 (2)
-Salary Remaining :	$9,804
Matt Greene	$1,750,000 (1)
-Salary Remaining :	$8,578
Darren Reid	$1,700,000 (2)
-Salary Remaining :	$8,333
Hannu Toivonen	$1,500,000 (1)
-Salary Remaining :	$7,353
Ryan Suter	$1,500,000 (1)
-Salary Remaining :	$7,353
James Neal	$1,300,000 (3)
-Salary Remaining :	$6,373
Staffan Kronwall	$1,250,000 (1)
-Salary Remaining :	$6,127
Valtteri Filppula	$1,250,000 (1)
-Salary Remaining :	$6,127
Jakob Silfverberg	$1,000,000 (3)
-Salary Remaining :	$4,902
Alexei Emelin	$1,000,000 (2)
-Salary Remaining :	$4,902
Matt Read	$975,000 (1)
-Salary Remaining :	$4,779
Artem Anisimov	$850,000 (2)
-Salary Remaining :	$4,167
Nathan Gerbe	$800,000 (3)
-Salary Remaining :	$3,922
Chris Bourque	$700,000 (1)
-Salary Remaining :	$3,431
Bryan Young	$500,000 (1)
-Salary Remaining :	$2,451
Total Pro Players	21
Salary Commitment
Year 9 : $41,275,000
Year 10 : $26,950,000
Year 11 : $17,900,000
Year 12 : $3,750,000
Salary Average Commitment
Year 9 : $37,525,000
Year 10 : $22,850,000
Year 11 : $14,300,000
Year 12 : $3,750,000
Salary Cap with 1 Way Contract
Year 9 : $41,275,000
Year 10 : $24,650,000
Year 11 : $15,100,000
Year 12 : $3,750,000

Farm Players Salaries
Nick Foligno	$750,000 (2)
Salary Remaining :	$0
Gustav Nyquist	$600,000 (2)
Salary Remaining :	$0
Sean Couturier	$500,000 (2)
Salary Remaining :	$0
Braden Holtby	$80,000 (1)
Salary Remaining :	$0
Magnus Paajarvi-Svensson	$76,000 (2)
Salary Remaining :	$0
Alexandre Bolduc	$70,000 (2)
Salary Remaining :	$0
Dustin Tokarski	$60,000 (2)
Salary Remaining :	$0
Colten Teubert	$55,000 (2)
Salary Remaining :	$0
Richard Panik (Out of Payroll)	$55,000 (3)
Salary Remaining :	$0
Mikko Lehtonen	$50,000 (1)
Salary Remaining :	$0
Taylor Doherty	$50,000 (1)
Salary Remaining :	$0
Phillip Danault	$50,000 (2)
Salary Remaining :	$0
Jonas Brodin	$50,000 (2)
Salary Remaining :	$0
Devante Smith-Pelly	$50,000 (1)
Salary Remaining :	$0
Maxime Sauvé	$50,000 (1)
Salary Remaining :	$0
Jordan Binnington	$50,000 (1)
Salary Remaining :	$0
Shaun Heska	$50,000 (1)
Salary Remaining :	$0
Phil McRae	$50,000 (1)
Salary Remaining :	$0
Curtis McKenzie	$40,000 (2)
Salary Remaining :	$0
Brett Ponich	$40,000 (2)
Salary Remaining :	$0
Michael Sdao	$40,000 (2)
Salary Remaining :	$0
Matt Delahey	$40,000 (2)
Salary Remaining :	$0
Dave Dziurzynski	$40,000 (1)
Salary Remaining :	$0
Ben Holmstrom	$40,000 (1)
Salary Remaining :	$0
Patrik Nemeth	$35,000 (1)
Salary Remaining :	$0
Mike Condon	$30,000 (2)
Salary Remaining :	$0
Austen Brassard	$25,000 (2)
Salary Remaining :	$0
Stefan Noesen	$25,000 (2)
Salary Remaining :	$0
Morgan Ellis	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 9 : $3,076,000
Year 10 : $952,500
Year 11 : $65,000
Year 12 : $0
Salary Average Commitment
Year 9 : $2,996,000
Year 10 : $821,000
Year 11 : $55,000
Year 12 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $75 - 5,793 - 96.55%
Level 2:	5000 - $48 - 4,753 - 95.06%
Level 3:	2000 - $28 - 1,927 - 96.37%
Level 4:	4000 - $20 - 3,854 - 96.35%
Luxury :	1000 - $155 - 946 - 94.65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 1,436 - 71.81%
Farm Level 2:	1000 - $10 - 734 - 73.37%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,274 - 95.97%
Average Income per Game	$1,077,575
Year to Date Revenue	$43,102,997
Farm
Home Games Left	0
Average Attendance - %	2,170 - 72.33%
Average Income per Game	$46,312
Year to Date Revenue	$1,852,494
Expense
Pro Players Total Salaries	$41,350,000
Farm Players Total Salaries	$1,567,500
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$89,430
Pro Year To Date Expenses	$42,929,761
Farm Year To Date Expenses	$2,038,855
Pro Salary Cap To Date	$41,437,102
Farm Salary Cap To Date	$1,638,843
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$210,049
Pro Estimated Expenses	$210,049
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,937
Farm Estimated Expenses	$0
Estimated Season Expenses	$210,049
Estimated Season Salary Cap	$41,639,798
Estimate Under Maximum Salary Cap of $69,035,621	$27,395,823
Estimate Over Minimum Salary Cap of $23,000,000	$18,639,798
Current Bank Account	$25,535,621
Projected Bank Account	$25,325,572

Pro Players Salaries
Rick Nash	$6,250,000 (3)
-Salary Remaining :	$30,637
Marc Savard	$5,000,000 (2)
-Salary Remaining :	$24,510
Filip Kuba	$4,000,000 (3)
-Salary Remaining :	$19,608
Shea Weber	$3,750,000 (1)
-Salary Remaining :	$18,382
Sean Bergenheim	$2,750,000 (2)
-Salary Remaining :	$13,480
Ole-Kristian Tollefsen	$2,500,000 (2)
-Salary Remaining :	$12,255
Michal Neuvirth	$2,500,000 (2)
-Salary Remaining :	$12,255
Mike Richards (Out of Payroll)	$2,150,000 (3)
-Salary Remaining :	$10,539
Ilya Bryzgalov	$1,750,000 (1)
-Salary Remaining :	$8,578
Steve Downie	$1,750,000 (3)
-Salary Remaining :	$8,578
Phil Kessel	$1,500,000 (2)
-Salary Remaining :	$7,353
Ales Hemsky	$1,500,000 (2)
-Salary Remaining :	$7,353
Jiri Fischer	$1,200,000 (1)
-Salary Remaining :	$5,882
Tim Ramholt	$1,000,000 (1)
-Salary Remaining :	$4,902
Tyler Johnson	$1,000,000 (2)
-Salary Remaining :	$4,902
Brendan Bell	$950,000 (1)
-Salary Remaining :	$4,657
Adam Henrique	$900,000 (2)
-Salary Remaining :	$4,412
Nate Thompson	$900,000 (3)
-Salary Remaining :	$4,412
Alex Picard	$850,000 (2)
-Salary Remaining :	$4,167
Mike Brown	$750,000 (3)
-Salary Remaining :	$3,676
Mike Duco	$550,000 (2)
-Salary Remaining :	$2,696
Total Pro Players	21
Salary Commitment
Year 9 : $43,500,000
Year 10 : $34,275,000
Year 11 : $15,700,000
Year 12 : $0
Salary Average Commitment
Year 9 : $45,050,000
Year 10 : $37,200,000
Year 11 : $15,800,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $43,500,000
Year 10 : $34,850,000
Year 11 : $15,800,000
Year 12 : $0

Farm Players Salaries
Thomas Greiss	$95,000 (1)
Salary Remaining :	$0
Robert Dome	$90,000 (3)
Salary Remaining :	$0
Greg Mauldin	$87,500 (2)
Salary Remaining :	$0
Petr Pohl	$77,500 (2)
Salary Remaining :	$0
Philip Samuelsson	$75,000 (2)
Salary Remaining :	$0
Jordan Hendry	$75,000 (2)
Salary Remaining :	$0
Nathan Oystrick	$75,000 (3)
Salary Remaining :	$0
Nino Niederreiter	$75,000 (1)
Salary Remaining :	$0
Mattias Tedenby	$62,500 (3)
Salary Remaining :	$0
Jamie Arniel	$60,000 (2)
Salary Remaining :	$0
Casey Wellman	$57,500 (1)
Salary Remaining :	$0
Justin Braun	$52,500 (2)
Salary Remaining :	$0
Stefan Elliott	$50,000 (4)
Salary Remaining :	$0
Adam Larsson	$50,000 (2)
Salary Remaining :	$0
Joe Fallon	$50,000 (1)
Salary Remaining :	$0
Lucas Lessio	$50,000 (2)
Salary Remaining :	$0
Tye McGinn	$50,000 (1)
Salary Remaining :	$0
Tyler Beskorowany	$45,000 (4)
Salary Remaining :	$0
Colin Greening	$42,500 (2)
Salary Remaining :	$0
Kyle Lawson	$42,500 (1)
Salary Remaining :	$0
Jan Mursak	$37,500 (1)
Salary Remaining :	$0
Brett Bulmer	$35,000 (1)
Salary Remaining :	$0
Garrett Wilson	$35,000 (4)
Salary Remaining :	$0
Jerome Gauthier-Leduc	$35,000 (1)
Salary Remaining :	$0
Rich Clune	$32,500 (2)
Salary Remaining :	$0
Tanner Kero	$30,000 (2)
Salary Remaining :	$0
Stuart Percy	$25,000 (2)
Salary Remaining :	$0
Konrad Abeltshauser	$25,000 (1)
Salary Remaining :	$0
Greg McKegg	$25,000 (1)
Salary Remaining :	$0
Phoenix Copley	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 9 : $1,567,500
Year 10 : $1,147,500
Year 11 : $397,500
Year 12 : $150,000
Salary Average Commitment
Year 9 : $1,460,000
Year 10 : $1,015,000
Year 11 : $350,000
Year 12 : $130,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Duff Garden
Level 1:	6000 - $85 - 5,523 - 92.05%
Level 2:	5000 - $50 - 4,516 - 90.33%
Level 3:	2000 - $30 - 1,797 - 89.85%
Level 4:	4000 - $20 - 3,594 - 89.85%
Luxury :	1000 - $160 - 883 - 88.33%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,444 - 72.20%
Farm Level 2:	1000 - $20 - 721 - 72.08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,313 - 90.63%
Average Income per Game	$1,122,690
Year to Date Revenue	$44,907,603
Farm
Home Games Left	0
Average Attendance - %	2,165 - 72.16%
Average Income per Game	$73,754
Year to Date Revenue	$2,950,171
Expense
Pro Players Total Salaries	$35,575,000
Farm Players Total Salaries	$2,815,000
Coaches Total Salaries	$6,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,570,567
Farm Year To Date Expenses	$2,997,105
Pro Salary Cap To Date	$36,360,640
Farm Salary Cap To Date	$1,997,105
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$199,387
Pro Estimated Expenses	$199,387
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,268
Farm Estimated Expenses	$0
Estimated Season Expenses	$199,387
Estimated Season Salary Cap	$36,532,576
Estimate Under Maximum Salary Cap of $58,750,443	$22,217,867
Estimate Over Minimum Salary Cap of $23,000,000	$13,532,576
Current Bank Account	$15,250,443
Projected Bank Account	$15,051,056

Pro Players Salaries
Jaromir Jagr	$10,000,000 (1)
-Salary Remaining :	$49,020
Mike Comrie	$2,700,000 (1)
-Salary Remaining :	$13,235
Robin Lehner	$2,500,000 (4)
-Salary Remaining :	$12,255
Rob Scuderi	$2,225,000 (2)
-Salary Remaining :	$10,907
Jordan Leopold	$1,750,000 (3)
-Salary Remaining :	$8,578
Jared Cowen	$1,500,000 (4)
-Salary Remaining :	$7,353
Jonas Hiller	$1,500,000 (1)
-Salary Remaining :	$7,353
Zach Bogosian	$1,250,000 (2)
-Salary Remaining :	$6,127
Randy Jones	$1,150,000 (1)
-Salary Remaining :	$5,637
Evander Kane	$1,000,000 (4)
-Salary Remaining :	$4,902
Jakub Kindl	$1,000,000 (2)
-Salary Remaining :	$4,902
Mike Leclerc	$950,000 (1)
-Salary Remaining :	$4,657
Erik Christensen	$950,000 (2)
-Salary Remaining :	$4,657
Brandon Sutter	$950,000 (2)
-Salary Remaining :	$4,657
Michael Kostka	$900,000 (1)
-Salary Remaining :	$4,412
Ladislav Nagy	$900,000 (1)
-Salary Remaining :	$4,412
Kyle Okposo	$900,000 (2)
-Salary Remaining :	$4,412
Ryan O'Reilly	$800,000 (1)
-Salary Remaining :	$3,922
Zack Kassian	$800,000 (1)
-Salary Remaining :	$3,922
Matt Martin	$750,000 (1)
-Salary Remaining :	$3,676
Michael Haley	$600,000 (2)
-Salary Remaining :	$2,941
J.T. Miller (Out of Payroll)	$500,000 (2)
-Salary Remaining :	$2,451
Total Pro Players	22
Salary Commitment
Year 9 : $35,575,000
Year 10 : $16,525,000
Year 11 : $8,250,000
Year 12 : $8,100,000
Salary Average Commitment
Year 9 : $32,525,000
Year 10 : $14,975,000
Year 11 : $7,000,000
Year 12 : $5,000,000
Salary Cap with 1 Way Contract
Year 9 : $35,575,000
Year 10 : $15,125,000
Year 11 : $6,750,000
Year 12 : $5,000,000

Farm Players Salaries
Keaton Ellerby	$950,000 (1)
Salary Remaining :	$0
Patrice Cormier	$600,000 (3)
Salary Remaining :	$0
Andrew MacDonald	$95,000 (2)
Salary Remaining :	$0
Matt Hunwick	$80,000 (1)
Salary Remaining :	$0
Matt Hackett	$75,000 (2)
Salary Remaining :	$0
Sebastien Caron	$75,000 (1)
Salary Remaining :	$0
Igor Makarov	$60,000 (1)
Salary Remaining :	$0
Jeffrey Foss	$60,000 (2)
Salary Remaining :	$0
Calvin de Haan	$60,000 (4)
Salary Remaining :	$0
Ben Maxwell	$57,500 (1)
Salary Remaining :	$0
Oscar Klefbom	$50,000 (2)
Salary Remaining :	$0
Bryan Rust	$50,000 (1)
Salary Remaining :	$0
Sergei Plotnikov	$50,000 (2)
Salary Remaining :	$0
Jacob Lagacé	$47,500 (1)
Salary Remaining :	$0
Dan Bertram	$47,500 (1)
Salary Remaining :	$0
Nicolas Deschamps	$47,500 (1)
Salary Remaining :	$0
Steven Zalewski	$47,500 (1)
Salary Remaining :	$0
Jordan Szwarz	$45,000 (4)
Salary Remaining :	$0
Steve Oleksy	$42,500 (1)
Salary Remaining :	$0
Max Friberg	$30,000 (2)
Salary Remaining :	$0
Scott Timmins	$30,000 (1)
Salary Remaining :	$0
Blake Pietila (Out of Payroll)	$30,000 (2)
Salary Remaining :	$0
Klas Dahlbeck	$30,000 (2)
Salary Remaining :	$0
Jyrki Jokipakka	$30,000 (2)
Salary Remaining :	$0
Charles-Olivier Roussel	$30,000 (1)
Salary Remaining :	$0
Noel Acciari	$25,000 (2)
Salary Remaining :	$0
Sami Aittokallio	$25,000 (1)
Salary Remaining :	$0
Reece Scarlett	$25,000 (2)
Salary Remaining :	$0
Kyle Rau	$25,000 (2)
Salary Remaining :	$0
Scott Wilson	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 9 : $2,845,000
Year 10 : $860,000
Year 11 : $205,000
Year 12 : $150,000
Salary Average Commitment
Year 9 : $2,525,000
Year 10 : $710,000
Year 11 : $160,000
Year 12 : $105,000

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	6000 - $78 - 5,803 - 96.72%
Level 2:	5000 - $48 - 4,816 - 96.32%
Level 3:	2000 - $28 - 1,895 - 94.75%
Level 4:	4000 - $18 - 3,523 - 88.06%
Luxury :	1000 - $150 - 957 - 95.66%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $28 - 1,459 - 72.97%
Farm Level 2:	1000 - $10 - 725 - 72.48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,993 - 94.41%
Average Income per Game	$1,128,176
Year to Date Revenue	$45,127,037
Farm
Home Games Left	0
Average Attendance - %	2,184 - 72.80%
Average Income per Game	$50,515
Year to Date Revenue	$2,020,601
Expense
Pro Players Total Salaries	$42,675,000
Farm Players Total Salaries	$1,945,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$226,710
Pro Year To Date Expenses	$43,885,201
Farm Year To Date Expenses	$2,603,006
Pro Salary Cap To Date	$42,319,012
Farm Salary Cap To Date	$1,982,271
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$216,544
Pro Estimated Expenses	$216,544
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,601
Farm Estimated Expenses	$0
Estimated Season Expenses	$216,544
Estimated Season Salary Cap	$42,528,203
Estimate Under Maximum Salary Cap of $57,600,648	$15,072,445
Estimate Over Minimum Salary Cap of $23,000,000	$19,528,203
Current Bank Account	$14,100,648
Projected Bank Account	$13,884,104

Pro Players Salaries
Brad Richards	$5,000,000 (1)
-Salary Remaining :	$24,510
Kurtis Foster	$3,500,000 (3)
-Salary Remaining :	$17,157
Brenden Morrow	$3,500,000 (3)
-Salary Remaining :	$17,157
Johan Franzen	$3,500,000 (3)
-Salary Remaining :	$17,157
Thomas Vanek	$3,300,000 (2)
-Salary Remaining :	$16,176
Gilbert Brule	$2,500,000 (1)
-Salary Remaining :	$12,255
Dan Hamhuis	$2,200,000 (1)
-Salary Remaining :	$10,784
Vitaly Vishnevsky	$2,200,000 (1)
-Salary Remaining :	$10,784
Dan Girardi	$2,000,000 (1)
-Salary Remaining :	$9,804
Ondrej Pavelec	$2,000,000 (1)
-Salary Remaining :	$9,804
Maxime Daigneault	$1,750,000 (1)
-Salary Remaining :	$8,578
Brandon Dubinsky	$1,400,000 (2)
-Salary Remaining :	$6,863
Darcy Hordichuk	$1,300,000 (1)
-Salary Remaining :	$6,373
George Parros	$1,250,000 (2)
-Salary Remaining :	$6,127
Carlo Colaiacovo	$1,100,000 (1)
-Salary Remaining :	$5,392
B.J. Crombeen	$1,000,000 (1)
-Salary Remaining :	$4,902
Vladimir Mihalik	$1,000,000 (3)
-Salary Remaining :	$4,902
Milan Hejduk	$1,000,000 (2)
-Salary Remaining :	$4,902
Mike Fisher	$900,000 (1)
-Salary Remaining :	$4,412
Cody Hodgson	$875,000 (3)
-Salary Remaining :	$4,289
Ryan Bayda	$800,000 (1)
-Salary Remaining :	$3,922
Richard Jackman	$600,000 (1)
-Salary Remaining :	$2,941
Total Pro Players	22
Salary Commitment
Year 9 : $42,675,000
Year 10 : $18,650,000
Year 11 : $10,900,000
Year 12 : $0
Salary Average Commitment
Year 9 : $38,400,000
Year 10 : $19,250,000
Year 11 : $12,300,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $42,675,000
Year 10 : $19,325,000
Year 11 : $12,375,000
Year 12 : $0

Farm Players Salaries
Andy Hilbert	$95,000 (1)
Salary Remaining :	$0
Stanislav Chistov	$80,000 (1)
Salary Remaining :	$0
Sergei Kostitsyn	$80,000 (2)
Salary Remaining :	$0
Milan Jurcina	$80,000 (1)
Salary Remaining :	$0
Ales Kotalik	$80,000 (1)
Salary Remaining :	$0
Nick Bjugstad	$75,000 (1)
Salary Remaining :	$0
Jaden Schwartz	$75,000 (1)
Salary Remaining :	$0
Arturs Kulda	$72,500 (2)
Salary Remaining :	$0
Marc-André Bernier	$70,000 (2)
Salary Remaining :	$0
Josh Hennessy	$70,000 (1)
Salary Remaining :	$0
Logan Stephenson	$70,000 (1)
Salary Remaining :	$0
Jack Skille	$70,000 (1)
Salary Remaining :	$0
Patrick Wey	$70,000 (3)
Salary Remaining :	$0
Gabriel Bourque	$70,000 (2)
Salary Remaining :	$0
Jeff Petry	$65,000 (1)
Salary Remaining :	$0
Mark Olver	$65,000 (1)
Salary Remaining :	$0
Matt Frattin	$60,000 (1)
Salary Remaining :	$0
Tommy Wingels	$60,000 (1)
Salary Remaining :	$0
Alexander Salak	$55,000 (1)
Salary Remaining :	$0
Nicolas Deslauriers	$55,000 (3)
Salary Remaining :	$0
Shane Sims	$52,500 (2)
Salary Remaining :	$0
Tomas Jurco	$50,000 (2)
Salary Remaining :	$0
Ryan Dzingel	$50,000 (2)
Salary Remaining :	$0
Johan Larsson	$50,000 (1)
Salary Remaining :	$0
Jeff Frazee	$50,000 (1)
Salary Remaining :	$0
Martin Marincin	$50,000 (1)
Salary Remaining :	$0
Marc Denis	$50,000 (1)
Salary Remaining :	$0
Ryan Hegarty	$35,000 (1)
Salary Remaining :	$0
Chris Wagner	$35,000 (1)
Salary Remaining :	$0
Shane Prince	$30,000 (2)
Salary Remaining :	$0
Keegan Lowe	$25,000 (2)
Salary Remaining :	$0
Brandon Davidson	$25,000 (1)
Salary Remaining :	$0
Rocco Grimaldi	$25,000 (2)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 9 : $1,945,000
Year 10 : $697,500
Year 11 : $147,500
Year 12 : $0
Salary Average Commitment
Year 9 : $1,835,000
Year 10 : $640,000
Year 11 : $125,000
Year 12 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hockey Place Center
Level 1:	6000 - $90 - 4,482 - 74.69%
Level 2:	5000 - $60 - 3,483 - 69.66%
Level 3:	2000 - $40 - 1,263 - 63.17%
Level 4:	4000 - $20 - 3,784 - 94.59%
Luxury :	1000 - $180 - 734 - 73.40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,470 - 73.48%
Farm Level 2:	1000 - $15 - 734 - 73.42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,746 - 76.36%
Average Income per Game	$1,001,235
Year to Date Revenue	$40,049,412
Farm
Home Games Left	0
Average Attendance - %	2,204 - 73.46%
Average Income per Game	$65,569
Year to Date Revenue	$2,622,745
Expense
Pro Players Total Salaries	$40,050,000
Farm Players Total Salaries	$2,292,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$40,924,484
Farm Year To Date Expenses	$1,966,401
Pro Salary Cap To Date	$39,680,666
Farm Salary Cap To Date	$1,660,337
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$202,451
Pro Estimated Expenses	$202,451
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,093
Farm Estimated Expenses	$0
Estimated Season Expenses	$202,451
Estimated Season Salary Cap	$39,876,990
Estimate Under Maximum Salary Cap of $53,313,552	$13,436,562
Estimate Over Minimum Salary Cap of $23,000,000	$16,876,990
Current Bank Account	$9,813,552
Projected Bank Account	$9,611,101

Pro Players Salaries
Mike Green	$5,500,000 (2)
-Salary Remaining :	$26,961
David Legwand	$3,850,000 (2)
-Salary Remaining :	$18,873
Mark Streit	$3,000,000 (2)
-Salary Remaining :	$14,706
Kim Johnsson	$2,600,000 (2)
-Salary Remaining :	$12,745
Derek Boogaard	$2,500,000 (1)
-Salary Remaining :	$12,255
Erik Cole	$2,500,000 (2)
-Salary Remaining :	$12,255
Antoine Vermette	$2,500,000 (1)
-Salary Remaining :	$12,255
Brad Boyes	$2,000,000 (1)
-Salary Remaining :	$9,804
Ryane Clowe	$1,700,000 (1)
-Salary Remaining :	$8,333
Lasse Kukkonen	$1,400,000 (1)
-Salary Remaining :	$6,863
Tuomo Ruutu	$1,250,000 (1)
-Salary Remaining :	$6,127
T.J. Hensick	$1,250,000 (2)
-Salary Remaining :	$6,127
Greg Campbell	$1,200,000 (1)
-Salary Remaining :	$5,882
Martin Erat	$1,100,000 (3)
-Salary Remaining :	$5,392
Boris Valabik	$1,000,000 (1)
-Salary Remaining :	$4,902
Mike Brodeur	$1,000,000 (1)
-Salary Remaining :	$4,902
Kevin Shattenkirk	$950,000 (1)
-Salary Remaining :	$4,657
Andrej Sekera	$950,000 (2)
-Salary Remaining :	$4,657
Oskar Osala	$850,000 (1)
-Salary Remaining :	$4,167
Damien Brunner	$800,000 (1)
-Salary Remaining :	$3,922
Frederik Andersen	$750,000 (1)
-Salary Remaining :	$3,676
Cal Clutterbuck	$700,000 (1)
-Salary Remaining :	$3,431
Nick Palmieri	$700,000 (1)
-Salary Remaining :	$3,431
Total Pro Players	23
Salary Commitment
Year 9 : $40,050,000
Year 10 : $20,700,000
Year 11 : $1,200,000
Year 12 : $0
Salary Average Commitment
Year 9 : $36,200,000
Year 10 : $18,650,000
Year 11 : $1,000,000
Year 12 : $0
Salary Cap with 1 Way Contract
Year 9 : $40,050,000
Year 10 : $20,750,000
Year 11 : $1,100,000
Year 12 : $0

Farm Players Salaries
Patrick O'Sullivan	$950,000 (1)
Salary Remaining :	$0
Joe Callahan	$95,000 (2)
Salary Remaining :	$0
Anders Nilsson	$90,000 (1)
Salary Remaining :	$0
Justin Pogge	$90,000 (1)
Salary Remaining :	$0
Jordan LaVallee	$85,000 (2)
Salary Remaining :	$0
Troy Brouwer	$82,500 (1)
Salary Remaining :	$0
Brayden McNabb	$80,000 (1)
Salary Remaining :	$0
Harru Sateri	$67,500 (3)
Salary Remaining :	$0
Petr Vrana	$60,000 (1)
Salary Remaining :	$0
Michael Latta	$60,000 (1)
Salary Remaining :	$0
Tyler Haskins	$60,000 (1)
Salary Remaining :	$0
Tomas Kudelka	$60,000 (1)
Salary Remaining :	$0
Brian Gionta	$50,000 (1)
Salary Remaining :	$0
Joey Hishon	$50,000 (1)
Salary Remaining :	$0
Alexander Urbom	$45,000 (1)
Salary Remaining :	$0
Brandon Kozun	$45,000 (1)
Salary Remaining :	$0
Kevin Connauton	$45,000 (1)
Salary Remaining :	$0
Marek Viedensky	$45,000 (1)
Salary Remaining :	$0
Samuel Groulx	$45,000 (1)
Salary Remaining :	$0
Patrick Davis	$45,000 (1)
Salary Remaining :	$0
Ian Cole	$40,000 (2)
Salary Remaining :	$0
Kyle Bigos	$40,000 (1)
Salary Remaining :	$0
Logan MacMillan	$37,500 (1)
Salary Remaining :	$0
Bradley Malone	$35,000 (1)
Salary Remaining :	$0
Ryan Reaves	$35,000 (1)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 9 : $2,337,500
Year 10 : $300,000
Year 11 : $72,500
Year 12 : $0
Salary Average Commitment
Year 9 : $2,177,500
Year 10 : $260,000
Year 11 : $65,000
Year 12 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $60 - 5,678 - 94.64%
Level 2:	5000 - $50 - 4,227 - 84.54%
Level 3:	2000 - $40 - 1,437 - 71.87%
Level 4:	4000 - $30 - 2,688 - 67.21%
Luxury :	1000 - $100 - 955 - 95.53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1,473 - 73.64%
Farm Level 2:	1000 - $20 - 740 - 73.98%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,987 - 83.26%
Average Income per Game	$1,010,366
Year to Date Revenue	$40,414,623
Farm
Home Games Left	0
Average Attendance - %	2,213 - 73.76%
Average Income per Game	$62,131
Year to Date Revenue	$2,485,257
Expense
Pro Players Total Salaries	$42,450,000
Farm Players Total Salaries	$1,599,000
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$2,003,265
Pro Year To Date Expenses	$42,268,497
Farm Year To Date Expenses	$2,021,436
Pro Salary Cap To Date	$41,372,907
Farm Salary Cap To Date	$1,621,460
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$212,500
Pro Estimated Expenses	$212,500
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,096
Farm Estimated Expenses	$0
Estimated Season Expenses	$212,500
Estimated Season Salary Cap	$41,580,995
Estimate Under Maximum Salary Cap of $47,725,109	$6,144,114
Estimate Over Minimum Salary Cap of $23,000,000	$18,580,995
Current Bank Account	$4,225,109
Projected Bank Account	$4,012,609

Pro Players Salaries
Peter Worrell	$4,500,000 (1)
-Salary Remaining :	$22,059
Andrei Markov	$4,500,000 (2)
-Salary Remaining :	$22,059
Johnny Oduya	$3,000,000 (4)
-Salary Remaining :	$14,706
Scott Hartnell	$3,000,000 (1)
-Salary Remaining :	$14,706
Ryan Getzlaf	$2,750,000 (3)
-Salary Remaining :	$13,480
John Tavares	$2,750,000 (4)
-Salary Remaining :	$13,480
Jussi Jokinen	$2,700,000 (2)
-Salary Remaining :	$13,235
Pascal Leclaire	$2,400,000 (1)
-Salary Remaining :	$11,765
Paul Martin	$2,400,000 (2)
-Salary Remaining :	$11,765
Michael Frolik	$2,100,000 (1)
-Salary Remaining :	$10,294
Brian Lee	$1,750,000 (2)
-Salary Remaining :	$8,578
Radim Vrbata	$1,750,000 (2)
-Salary Remaining :	$8,578
Miika Kiprusoff	$1,500,000 (1)
-Salary Remaining :	$7,353
Scottie Upshall	$1,500,000 (1)
-Salary Remaining :	$7,353
Trevor Daley	$1,250,000 (2)
-Salary Remaining :	$6,127
Marcus Kruger	$1,000,000 (4)
-Salary Remaining :	$4,902
Shaone Morrisonn	$1,000,000 (1)
-Salary Remaining :	$4,902
Evgeny Artyukhin	$1,000,000 (1)
-Salary Remaining :	$4,902
Sean Avery	$850,000 (1)
-Salary Remaining :	$4,167
Michal Handzus	$750,000 (1)
-Salary Remaining :	$3,676
Total Pro Players	20
Salary Commitment
Year 9 : $42,450,000
Year 10 : $23,850,000
Year 11 : $9,250,000
Year 12 : $7,250,000
Salary Average Commitment
Year 9 : $38,900,000
Year 10 : $23,850,000
Year 11 : $9,500,000
Year 12 : $6,750,000
Salary Cap with 1 Way Contract
Year 9 : $42,450,000
Year 10 : $23,850,000
Year 11 : $9,500,000
Year 12 : $6,750,000

Farm Players Salaries
Niklas Hjalmarsson	$95,000 (2)
Salary Remaining :	$0
Peter Budaj	$85,000 (1)
Salary Remaining :	$0
Raphael Diaz	$80,000 (2)
Salary Remaining :	$0
Tyson Barrie	$80,000 (4)
Salary Remaining :	$0
Alex Chiasson	$80,000 (2)
Salary Remaining :	$0
Marcus Johansson	$75,000 (3)
Salary Remaining :	$0
Mathieu Roy	$70,000 (1)
Salary Remaining :	$0
Phil Oreskovic	$70,000 (3)
Salary Remaining :	$0
Dana Tyrell	$65,000 (2)
Salary Remaining :	$0
Yannick Weber	$65,000 (2)
Salary Remaining :	$0
Hugh Jessiman	$65,000 (2)
Salary Remaining :	$0
Jesse Joensuu	$60,000 (2)
Salary Remaining :	$0
Robert Klinkhammer	$60,000 (2)
Salary Remaining :	$0
Brian Flynn	$54,000 (2)
Salary Remaining :	$0
Andrej Nestrasil	$50,000 (1)
Salary Remaining :	$0
Jesper Fast	$50,000 (1)
Salary Remaining :	$0
Peter Delmas	$45,000 (1)
Salary Remaining :	$0
Alexander Vasyunov	$40,000 (2)
Salary Remaining :	$0
Tyler Wotherspoon	$30,000 (2)
Salary Remaining :	$0
Alexander Khokhlachev	$30,000 (2)
Salary Remaining :	$0
Dillon Simpson	$25,000 (2)
Salary Remaining :	$0
Connor Brickley	$25,000 (1)
Salary Remaining :	$0
Laurent Brossoit	$25,000 (2)
Salary Remaining :	$0
Michael Mersch	$25,000 (2)
Salary Remaining :	$0
T.J. Tynan	$25,000 (2)
Salary Remaining :	$0
James Livingstone	$25,000 (1)
Salary Remaining :	$0
Oscar Lindberg	$25,000 (1)
Salary Remaining :	$0
Daniel Catenacci	$25,000 (2)
Salary Remaining :	$0
Anthony Camara	$25,000 (2)
Salary Remaining :	$0
Tom Kuhnhackl	$25,000 (1)
Salary Remaining :	$0
Conor Allen	$25,000 (1)
Salary Remaining :	$0
Scott Harrington	$25,000 (2)
Salary Remaining :	$0
Duncan Siemens	$25,000 (2)
Salary Remaining :	$0
Alexander Guptill	$25,000 (1)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 9 : $1,599,000
Year 10 : $1,260,500
Year 11 : $265,000
Year 12 : $95,000
Salary Average Commitment
Year 9 : $1,555,000
Year 10 : $1,125,000
Year 11 : $225,000
Year 12 : $80,000

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum	Over Minimum of $23,000,000	Farm Salary Cap	Under Maximum of $4,350,000	Pro Players	Farm Players	Total Players
Avalanche	$36,285,497	$42,005,871	$79,785,497	$37,779,626	$19,005,871	$1,588,454	$2,761,546	20	30	50
Blackhawks	$9,936,230	$41,658,855	$53,436,230	$11,777,375	$18,658,855	$1,659,759	$2,690,241	20	29	49
Blue Jackets	$4,883,355	$41,147,820	$48,383,355	$7,235,535	$18,147,820	$1,332,215	$3,017,785	23	24	47
Blues	$37,930,420	$40,331,758	$81,430,420	$41,098,662	$17,331,758	$1,580,717	$2,769,283	22	27	49
Bruins	$29,926,115	$39,772,096	$73,426,115	$33,654,019	$16,772,096	$1,355,398	$2,994,602	24	24	48
Canadiens	$18,092,157	$35,888,505	$61,592,157	$25,703,652	$12,888,505	$1,606,155	$2,743,845	22	28	50
Canucks	$2,865,368	$43,221,423	$46,365,368	$3,143,945	$20,221,423	$1,767,398	$2,582,602	22	20	42
Capitals	$7,532,462	$38,337,684	$51,032,462	$12,694,778	$15,337,684	$1,680,138	$2,669,862	24	25	49
Coyotes	$15,543,695	$40,892,802	$59,043,695	$18,150,893	$17,892,802	$2,133,532	$2,216,468	20	35	55
Devils	$7,204,892	$40,395,603	$50,704,892	$10,309,289	$17,395,603	$2,141,115	$2,208,885	20	33	53
Flames	$29,165,023	$42,296,604	$72,665,023	$30,368,419	$19,296,604	$2,048,566	$2,301,434	22	32	54
Flyers	$30,396,900	$40,429,914	$73,896,900	$33,466,986	$17,429,914	$2,429,725	$1,920,275	22	36	58
Jets	$18,186,145	$39,836,850	$61,686,145	$21,849,295	$16,836,850	$2,135,091	$2,214,909	22	40	62
Kings	$14,514,032	$38,534,444	$58,014,032	$19,479,588	$15,534,444	$2,103,296	$2,246,704	21	35	56
Lightning	$10,984,564	$40,109,146	$54,484,564	$14,375,418	$17,109,146	$1,508,020	$2,841,980	20	31	51
Maple Leafs	$37,026,997	$41,004,884	$80,526,997	$39,522,113	$18,004,884	$1,937,697	$2,412,303	21	33	54
Nordiques	$7,225,134	$36,523,564	$50,725,134	$14,201,570	$13,523,564	$1,716,311	$2,633,689	24	40	64
Panthers	$19,621,113	$38,577,598	$63,121,113	$24,543,515	$15,577,598	$2,096,198	$2,253,802	22	25	47
Penguins	$38,968,472	$41,134,328	$82,468,472	$41,334,144	$18,134,328	$1,326,715	$3,023,285	22	30	52
Predators	$11,959,501	$40,100,183	$55,459,501	$15,359,318	$17,100,183	$1,783,857	$2,566,143	21	33	54
Rangers	$18,283,720	$39,959,581	$61,783,720	$21,824,139	$16,959,581	$1,783,739	$2,566,261	21	29	50
Red Wings	$25,535,621	$41,639,798	$69,035,621	$27,395,823	$18,639,798	$1,638,843	$2,711,157	21	30	51
Sabres	$15,250,443	$36,532,576	$58,750,443	$22,217,867	$13,532,576	$1,997,105	$2,352,895	22	30	52
Senateurs	$14,100,648	$42,528,203	$57,600,648	$15,072,445	$19,528,203	$1,982,271	$2,367,729	22	33	55
Sharks	$9,813,552	$39,876,990	$53,313,552	$13,436,562	$16,876,990	$1,660,337	$2,689,663	23	25	48
Stars	$4,225,109	$41,580,995	$47,725,109	$6,144,114	$18,580,995	$1,621,460	$2,728,540	20	34	54

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %